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 | 1,598.8 | 1,725.3 | 1,627.8 | 1,448.8 | 1,483.3 | 1,685.5 | 1,936.3 | 2,327.5 | 2,877.4 | 3,182.7 |
| Growth | +7.9% | −5.7% | −11.0% | +2.4% | +13.6% | +14.9% | +20.2% | +23.6% | +10.6% | |
| Operating income | 1,061.7 | 814.9 | 805.4 | −187.6 | 593.6 | 555.9 | 979.7 | 1,184.9 | 1,377.0 | 1,492.5 |
| Net income | 713.7 | 417.9 | 589.2 | −104.5 | n/a | 475.8 | 727.3 | 984.8 | 1,195.1 | 1,334.7 |
| Growth | −41.4% | +41.0% | −117.7% | +52.9% | +35.4% | +21.4% | +11.7% | |||
| EPS, diluted | 15.25 | 9.31 | 13.39 | −2.39 | 11.54 | 10.06 | 15.00 | 19.81 | 24.64 | 27.86 |
| Growth | −39.0% | +43.8% | −117.8% | −12.8% | +49.1% | +32.1% | +24.4% | +13.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | 91.9% | 92.7% | 92.7% | 92.2% | 88.9% | 89.2% | 87.9% |
| Operating margin | 66.4% | 47.2% | 49.5% | −12.9% | 40.0% | 33.0% | 50.6% | 50.9% | 47.9% | 46.9% |
| Net margin | 44.6% | 24.2% | 36.2% | −7.2% | n/a | 28.2% | 37.6% | 42.3% | 41.5% | 41.9% |
| Free cash flow margin | 37.9% | 22.5% | 36.5% | −20.0% | 46.9% | 28.3% | 34.3% | 32.1% | 37.6% | 32.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 643.6 | 474.2 | 778.4 | −206.6 | 755.7 | 598.2 | 802.5 | 978.0 | 1,327.1 | 1,561.2 |
| Capital expenditure | −38.0 | −86.3 | −184.4 | −83.7 | −59.3 | −120.8 | −138.8 | −230.4 | −246.5 | −520.5 |
| Free cash flow | 605.6 | 387.9 | 594.0 | −290.3 | 696.4 | 477.4 | 663.7 | 747.6 | 1,080.6 | 1,040.7 |
| Growth | −35.9% | +53.1% | −148.9% | −31.4% | +39.0% | +12.6% | +44.5% | −3.7% | ||
| Buybacks | −500.0 | −250.0 | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −1,000.0 | −1,000.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1,023.0 | 705.1 | 669.2 | 738.4 | 738.7 | 894.8 | 961.2 | 1,207.7 | 1,697.2 | 1,557.1 |
| Shareholders’ equity | 1,851.3 | 2,101.8 | 2,788.6 | 2,780.4 | 3,395.2 | 3,958.9 | 4,796.7 | 5,984.8 | 6,444.0 | 7,096.2 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1,598.8 | 1,725.3 | 1,627.8 | 1,448.8 | 1,483.3 | 1,685.5 | 1,936.3 | 2,327.5 | 2,877.4 | 3,182.7 | |
| Growth | +7.9% | −5.7% | −11.0% | +2.4% | +13.6% | +14.9% | +20.2% | +23.6% | +10.6% | |
| 72.7 | 105.7 | 198.7 | 117.6 | 108.1 | 122.5 | 151.6 | 257.5 | 309.7 | 384.4 | |
| n/a | n/a | n/a | 1,331.2 | 1,375.2 | 1,563.0 | 1,784.7 | 2,070.0 | 2,567.7 | 2,798.3 | |
| Growth | +3.3% | +13.7% | +14.2% | +16.0% | +24.0% | +9.0% | ||||
| 147.6 | 264.6 | 357.9 | 1,182.6 | 357.7 | 540.1 | 322.9 | 408.0 | 481.0 | 550.0 | |
| 316.8 | 330.1 | 265.8 | n/a | n/a | 467.0 | 482.1 | 477.1 | 709.7 | 755.8 | |
| 1,061.7 | 814.9 | 805.4 | −187.6 | 593.6 | 555.9 | 979.7 | 1,184.9 | 1,377.0 | 1,492.5 | |
| Growth | −23.2% | −1.2% | −123.3% | −6.4% | +76.2% | +20.9% | +16.2% | +8.4% | ||
| 1,060.2 | 769.5 | 758.9 | −165.0 | 638.9 | 593.9 | 950.6 | 1,274.3 | 1,539.0 | 1,713.9 | |
| 346.5 | 351.6 | 169.7 | −60.5 | 124.1 | 118.1 | 223.3 | 289.5 | 343.9 | 379.2 | |
| 713.7 | 417.9 | 589.2 | −104.5 | n/a | 475.8 | 727.3 | 984.8 | 1,195.1 | 1,334.7 | |
| Growth | −41.4% | +41.0% | −117.7% | +52.9% | +35.4% | +21.4% | +11.7% | |||
| Per share | ||||||||||
| 16.29 | 9.50 | 13.54 | −2.39 | 11.65 | 10.60 | 15.98 | 21.04 | 26.44 | 30.13 | |
| 15.25 | 9.31 | 13.39 | −2.39 | 11.54 | 10.06 | 15.00 | 19.81 | 24.64 | 27.86 | |
| Growth | −39.0% | +43.8% | −117.8% | −12.8% | +49.1% | +32.1% | +24.4% | +13.1% | ||
| 43.8 | 44.0 | 43.5 | 43.8 | 44.2 | 44.9 | 45.5 | 46.8 | 45.2 | 44.3 | |
| 46.8 | 44.9 | 44.0 | 43.8 | 44.6 | 47.3 | 48.5 | 49.7 | 48.5 | 47.9 | |
| Growth | −4.1% | −2.0% | −0.5% | +1.8% | +6.1% | +2.5% | +2.5% | −2.4% | −1.2% | |