Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,249.6 | 1,387.3 | 1,304.0 | 1,234.0 | 1,265.7 | 1,508.2 | 1,677.6 | 1,422.7 | 1,436.1 | 1,566.1 |
| Growth | +11.0% | −6.0% | −5.4% | +2.6% | +19.2% | +11.2% | −15.2% | +0.9% | +9.1% | |
| Operating income | 175.2 | 219.8 | 154.9 | 86.7 | 91.0 | 166.5 | 311.7 | 547.3 | 191.3 | 194.2 |
| Net income | 203.9 | 298.0 | 135.6 | 90.0 | 82.3 | 150.0 | 264.6 | 518.5 | 207.9 | 220.5 |
| Growth | +46.1% | −54.5% | −33.6% | −8.6% | +82.3% | +76.4% | +96.0% | −59.9% | +6.1% | |
| EPS, diluted | 2.09 | 2.90 | 1.32 | 0.84 | 0.76 | 1.37 | 2.39 | 4.66 | 1.85 | 1.94 |
| Growth | +38.8% | −54.5% | −36.4% | −9.5% | +80.3% | +74.5% | +95.0% | −60.3% | +4.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.3% | 25.5% | 22.5% | 18.6% | 18.4% | 21.8% | 27.8% | 24.8% | 23.6% | 23.2% |
| Operating margin | 14.0% | 15.8% | 11.9% | 7.0% | 7.2% | 11.0% | 18.6% | 38.5% | 13.3% | 12.4% |
| Net margin | 16.3% | 21.5% | 10.4% | 7.3% | 6.5% | 9.9% | 15.8% | 36.4% | 14.5% | 14.1% |
| Free cash flow margin | 8.8% | 12.1% | 7.9% | 8.1% | −2.9% | 7.1% | 9.7% | 16.3% | 0.9% | −3.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 327.5 | 355.6 | 312.9 | 291.3 | 276.6 | 421.3 | 529.8 | 676.6 | 448.7 | 395.5 |
| Capital expenditure | −217.5 | −187.7 | −210.2 | −191.4 | −313.7 | −313.8 | −366.4 | −444.5 | −436.2 | −444.4 |
| Free cash flow | 110.0 | 168.0 | 102.7 | 99.9 | −37.1 | 107.5 | 163.4 | 232.1 | 12.5 | −48.9 |
| Growth | +52.7% | −38.9% | −2.7% | −137.1% | +52.0% | +42.0% | −94.6% | −490.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 355.3 | 446.0 | 385.1 | 355.6 | 211.7 | 210.9 | 340.8 | 260.7 | 271.9 | 235.4 |
| Total debt | n/a | n/a | 10.8 | 311.8 | 390.3 | 314.8 | 272.3 | 172.6 | 132.4 | 133.4 |
| Net cash (debt) | n/a | n/a | 374.3 | 43.8 | −178.6 | −103.9 | 68.4 | 88.1 | 139.5 | 102.0 |
| Shareholders’ equity | 682.6 | 1,029.7 | 1,243.0 | 1,354.5 | 1,457.8 | 1,622.0 | 1,891.2 | 2,432.5 | 2,653.3 | 2,919.3 |
| Debt to equity | n/a | n/a | 0.01 | 0.23 | 0.27 | 0.19 | 0.14 | 0.07 | 0.05 | 0.05 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 24.3% | 25.5% | 22.5% | 18.6% | 18.4% | 21.8% | 27.8% | 24.8% | 23.6% | 23.2% | |
| 14.0% | 15.8% | 11.9% | 7.0% | 7.2% | 11.0% | 18.6% | 38.5% | 13.3% | 12.4% | |
| 16.9% | 14.5% | 10.7% | 7.4% | 7.0% | 10.3% | 17.4% | 41.1% | 15.1% | 15.3% | |
| 16.3% | 21.5% | 10.4% | 7.3% | 6.5% | 9.9% | 15.8% | 36.4% | 14.5% | 14.1% | |
| 8.8% | 12.1% | 7.9% | 8.1% | −2.9% | 7.1% | 9.7% | 16.3% | 0.9% | −3.1% | |
| Spending | ||||||||||
| 5.1% | 4.9% | 5.6% | 6.1% | 6.2% | 5.7% | 5.0% | 5.6% | 5.5% | 5.5% | |
| 5.2% | 4.8% | 5.0% | 5.5% | 5.1% | 5.1% | 4.8% | 5.1% | 5.2% | 5.3% | |
| 17.4% | 13.5% | 16.1% | 15.5% | 24.8% | 20.8% | 21.8% | 31.2% | 30.4% | 28.4% | |
| 0.7% | −49.5% | 4.3% | 3.2% | 6.1% | 0.7% | 8.7% | 11.2% | 4.7% | 9.0% | |
| Returns | ||||||||||
| 29.9% | 28.9% | 10.9% | 6.6% | 5.6% | 9.2% | 14.0% | 21.3% | 7.8% | 7.6% | |
| 14.8% | 17.8% | 7.6% | 4.7% | 3.9% | 6.7% | 10.4% | 17.8% | 6.7% | 6.6% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.01 | 0.23 | 0.27 | 0.19 | 0.14 | 0.07 | 0.05 | 0.05 | |
| 50.5% | 38.5% | 30.9% | 30.3% | 30.5% | 27.6% | 25.9% | 16.8% | 14.3% | 12.6% | |