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 | 3,240.5 | 3,941.2 | 4,489.2 | 4,416.0 | 5,154.0 | 8,636.1 | 9,626.7 | 7,218.4 | 6,652.3 | 6,320.3 |
| Growth | +21.6% | +13.9% | −1.6% | +16.7% | +67.6% | +11.5% | −25.0% | −7.8% | −5.0% | |
| Operating income | 164.4 | 181.5 | 207.3 | 244.9 | 345.8 | 737.6 | 950.2 | 646.5 | 492.2 | 363.9 |
| Net income | 101.2 | 119.5 | 148.6 | 179.7 | 246.8 | 535.6 | 692.7 | 514.3 | 414.6 | 294.8 |
| Growth | +18.1% | +24.3% | +20.9% | +37.4% | +117.1% | +29.3% | −25.7% | −19.4% | −28.9% | |
| EPS, diluted | 1.65 | 1.94 | 2.40 | 2.91 | 4.00 | 8.59 | 10.97 | 8.07 | 6.77 | 5.00 |
| Growth | +17.6% | +23.7% | +21.3% | +37.5% | +114.8% | +27.7% | −26.4% | −16.1% | −26.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.6% | 13.8% | 13.2% | 15.5% | 15.5% | 16.3% | 18.6% | 19.7% | 18.4% | 16.8% |
| Operating margin | 5.1% | 4.6% | 4.6% | 5.5% | 6.7% | 8.5% | 9.9% | 9.0% | 7.4% | 5.8% |
| Net margin | 3.1% | 3.0% | 3.3% | 4.1% | 4.8% | 6.2% | 7.2% | 7.1% | 6.2% | 4.7% |
| Free cash flow margin | 3.7% | 1.7% | 0.5% | 6.0% | 4.8% | 4.2% | 6.8% | 10.8% | 6.2% | 4.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 172.5 | 136.6 | 116.7 | 349.3 | 336.5 | 512.5 | 831.6 | 959.9 | 642.6 | 545.7 |
| Capital expenditure | −53.8 | −71.1 | −95.9 | −84.9 | −89.2 | −151.2 | −174.1 | −180.4 | −232.3 | −269.4 |
| Free cash flow | 118.8 | 65.5 | 20.8 | 264.4 | 247.3 | 361.3 | 657.4 | 779.5 | 410.3 | 276.4 |
| Growth | −44.9% | −68.2% | +1,169.5% | −6.5% | +46.1% | +82.0% | +18.6% | −47.4% | −32.6% | |
| Buybacks | 0.0 | −13.0 | −24.6 | n/a | −29.2 | n/a | −95.8 | −82.1 | −141.1 | −433.0 |
| Dividends paid | −3.3 | −19.6 | −22.1 | −24.5 | −30.7 | −40.2 | −58.9 | −68.2 | −80.8 | −82.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 34.1 | 28.3 | 27.3 | 168.3 | 436.5 | 286.7 | 559.4 | 1,118.3 | 1,171.8 | 914.2 |
| Total debt | 111.7 | 146.0 | 202.3 | 163.7 | 311.7 | 320.3 | 278.1 | 276.4 | 234.0 | 229.8 |
| Net cash (debt) | −77.6 | −117.7 | −175.0 | 4.7 | 124.8 | −33.6 | 281.3 | 841.9 | 937.9 | 684.4 |
| Shareholders’ equity | 849.2 | 959.5 | 1,073.4 | 1,243.7 | 1,460.3 | 1,978.6 | 2,564.0 | 2,999.8 | 3,224.1 | 3,062.4 |
| Debt to equity | 0.13 | 0.15 | 0.19 | 0.13 | 0.21 | 0.16 | 0.11 | 0.09 | 0.07 | 0.08 |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2020 26 Dec 2020 | FY2021 25 Dec 2021 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 34.1 | 28.3 | 27.3 | 168.3 | 436.5 | 286.7 | 559.4 | 1,118.3 | 1,171.8 | 914.2 | |
| 282.3 | 327.8 | 343.5 | 364.0 | 470.5 | 737.8 | 617.6 | 549.5 | 500.9 | 476.0 | |
| 397.2 | 460.3 | 556.2 | 486.9 | 567.3 | 963.3 | 973.2 | 727.8 | 720.8 | 722.0 | |
| 297.9 | 328.6 | 354.7 | 387.2 | 417.2 | 589.0 | 689.0 | 776.6 | 890.7 | 992.6 | |
| 198.5 | 212.6 | 224.1 | 229.5 | 252.2 | 315.0 | 337.3 | 336.3 | 339.8 | 343.9 | |
| 1,292.1 | 1,464.7 | 1,647.5 | 1,889.5 | 2,404.9 | 3,245.3 | 3,672.1 | 4,017.8 | 4,150.9 | 4,022.9 | |
| Growth | +13.4% | +12.5% | +14.7% | +27.3% | +34.9% | +13.2% | +9.4% | +3.3% | −3.1% | |
| Liabilities | ||||||||||
| 2.6 | 1.3 | 0.1 | 2.8 | 0.1 | 42.7 | 2.9 | 42.9 | 4.1 | 0.9 | |
| 109.1 | 144.7 | 202.1 | 160.9 | 311.6 | 277.6 | 275.2 | 233.5 | 229.8 | 228.9 | |
| calc | 111.7 | 146.0 | 202.3 | 163.7 | 311.7 | 320.3 | 278.1 | 276.4 | 234.0 | 229.8 |
| 431.6 | 490.7 | 558.9 | 631.7 | 921.7 | 1,228.7 | 1,068.4 | 967.6 | 900.9 | 934.2 | |
| Equity | ||||||||||
| 649.1 | 736.2 | 839.9 | 995.0 | 1,182.7 | 1,678.1 | 2,217.4 | 2,582.3 | 2,775.3 | 2,559.4 | |
| 849.2 | 959.5 | 1,073.4 | 1,243.7 | 1,460.3 | 1,978.6 | 2,564.0 | 2,999.8 | 3,224.1 | 3,062.4 | |
| Growth | +13.0% | +11.9% | +15.9% | +17.4% | +35.5% | +29.6% | +17.0% | +7.5% | −5.0% | |
| Per share and net cash | ||||||||||
| calc | −77.6 | −117.7 | −175.0 | 4.7 | 124.8 | −33.6 | 281.3 | 841.9 | 937.9 | 684.4 |
| 61.0 | 61.2 | 60.9 | 61.4 | 61.2 | 61.9 | 61.6 | 61.6 | 60.7 | 56.6 | |
| calc | 13.92 | 15.68 | 17.63 | 20.25 | 23.86 | 31.96 | 41.61 | 48.68 | 53.09 | 54.11 |
Lines marked calc are worked out here from filed figures; point at one for how.