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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 643.6 | 474.2 | 778.4 | −206.6 | 755.7 | 598.2 | 802.5 | 978.0 | 1,327.1 | 1,561.2 | |
| Growth | −26.3% | +64.2% | −126.5% | −20.8% | +34.2% | +21.9% | +35.7% | +17.6% | ||
| 31.6 | 31.0 | 35.9 | 45.9 | 49.9 | 49.9 | 51.3 | 53.2 | 72.5 | 85.6 | |
| Investment | ||||||||||
| −38.0 | −86.3 | −184.4 | −83.7 | −59.3 | −120.8 | −138.8 | −230.4 | −246.5 | −520.5 | |
| calc | 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% | ||
| calc | 12.94 | 8.64 | 13.50 | −6.63 | 15.61 | 10.09 | 13.68 | 15.04 | 22.28 | 21.73 |
| 48.3 | −835.6 | −820.6 | −335.4 | −738.5 | −486.9 | −811.5 | −719.6 | 417.2 | −551.3 | |
| Financing | ||||||||||
| −497.7 | 43.3 | 6.3 | 611.2 | −16.9 | 44.8 | 75.4 | −11.9 | −1,254.8 | −1,150.0 | |
| −500.0 | −250.0 | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −1,000.0 | −1,000.0 | |
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.