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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1,023.0 | 705.1 | 669.2 | 738.4 | 738.7 | 894.8 | 961.2 | 1,207.7 | 1,697.2 | 1,557.1 | |
| 214.5 | 297.1 | 175.7 | 151.4 | 157.4 | 198.7 | 220.4 | 278.9 | 279.3 | 350.2 | |
| 100.0 | 107.9 | 101.0 | 93.4 | 86.5 | 93.8 | 102.0 | 111.8 | 157.9 | 183.1 | |
| 489.3 | 545.7 | 699.7 | 738.5 | 731.6 | 780.9 | 861.5 | 1,045.4 | 1,222.4 | 1,729.7 | |
| 10.3 | 13.7 | 31.5 | 28.0 | 28.0 | 28.0 | 28.0 | 33.7 | 32.3 | 32.3 | |
| 2,325.6 | 2,879.4 | 3,401.0 | 3,913.4 | 4,615.0 | 5,169.1 | 6,044.5 | 7,167.0 | 7,364.0 | 7,880.0 | |
| Growth | +23.8% | +18.1% | +15.1% | +17.9% | +12.0% | +16.9% | +18.6% | +2.7% | +7.0% | |
| Liabilities | ||||||||||
| 463.4 | 758.4 | 593.2 | 1,133.0 | 1,219.8 | 1,210.2 | 1,247.8 | 1,182.2 | 920.0 | 783.8 | |
| Equity | ||||||||||
| 2,433.5 | 2,845.6 | 3,434.8 | 3,325.2 | 3,839.2 | 4,315.0 | 5,042.3 | 6,027.1 | 7,222.2 | 8,556.9 | |
| 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 | |
| Growth | +13.5% | +32.7% | −0.3% | +22.1% | +16.6% | +21.2% | +24.8% | +7.7% | +10.1% | |
| Per share and net cash | ||||||||||
| 43.0 | 43.2 | 43.6 | 43.9 | 44.5 | 45.1 | 46.0 | 47.0 | 44.8 | 43.6 | |
| calc | 43.09 | 48.61 | 63.98 | 63.36 | 76.28 | 87.77 | 104.20 | 127.23 | 143.74 | 162.60 |
Lines marked calc are worked out here from filed figures; point at one for how.