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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 172.5 | 136.6 | 116.7 | 349.3 | 336.5 | 512.5 | 831.6 | 959.9 | 642.6 | 545.7 | |
| Growth | −20.8% | −14.6% | +199.3% | −3.7% | +52.3% | +62.3% | +15.4% | −33.1% | −15.1% | |
| Investment | ||||||||||
| −53.8 | −71.1 | −95.9 | −84.9 | −89.2 | −151.2 | −174.1 | −180.4 | −232.3 | −269.4 | |
| calc | 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% | |
| calc | 1.97 | 1.08 | 0.34 | 4.40 | 4.13 | 5.99 | 10.84 | 12.85 | 6.97 | 4.87 |
| −227.7 | −137.7 | −121.2 | −142.0 | −154.7 | −611.2 | −353.9 | −240.2 | −270.8 | −273.2 | |
| Financing | ||||||||||
| 3.2 | −5.2 | 4.4 | −67.3 | 85.2 | −45.0 | −210.2 | −162.9 | −307.1 | −530.1 | |
| −3.3 | −19.6 | −22.1 | −24.5 | −30.7 | −40.2 | −58.9 | −68.2 | −80.8 | −82.4 | |
| 0.0 | −13.0 | −24.6 | n/a | −29.2 | n/a | −95.8 | −82.1 | −141.1 | −433.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.