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 | 655.8 | 1,150.1 | 1,718.5 | 1,766.9 | 1,689.9 | 2,257.1 | 1,836.3 | 1,759.8 | 1,754.7 | 1,757.2 |
| Growth | +75.4% | +49.4% | +2.8% | −4.4% | +33.6% | −18.6% | −4.2% | −0.3% | +0.1% | |
| Operating income | 141.0 | 407.6 | 609.3 | 597.6 | 506.8 | 697.4 | 480.5 | 472.9 | 494.3 | 464.8 |
| Net income | 108.0 | 352.6 | 571.8 | 494.7 | 313.4 | 428.3 | 85.6 | 342.6 | 300.8 | 449.0 |
| Growth | +226.4% | +62.2% | −13.5% | −36.7% | +36.7% | −80.0% | +300.4% | −12.2% | +49.3% | |
| EPS, diluted | 0.48 | 1.56 | 2.52 | 2.18 | 1.38 | 1.86 | 0.36 | 1.43 | 1.16 | 1.70 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 21.5% | 35.4% | 35.5% | 33.8% | 30.0% | 30.9% | 26.2% | 26.9% | 28.2% | 26.5% |
| Net margin | 16.5% | 30.7% | 33.3% | 28.0% | 18.5% | 19.0% | 4.7% | 19.5% | 17.1% | 25.6% |
| Free cash flow margin | 34.0% | 45.1% | 26.7% | 34.5% | 41.8% | 34.5% | 28.4% | 36.1% | 33.0% | 27.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 236.2 | 539.2 | 488.0 | 631.7 | 741.6 | 814.0 | 564.1 | 672.8 | 639.9 | 519.5 |
| Capital expenditure | −13.3 | −20.5 | −28.4 | −21.7 | −34.8 | −35.1 | −43.1 | −36.8 | −61.5 | −42.4 |
| Free cash flow | 223.0 | 518.7 | 459.7 | 609.9 | 706.8 | 778.9 | 521.0 | 636.0 | 578.4 | 477.1 |
| Growth | +132.6% | −11.4% | +32.7% | +15.9% | +10.2% | −33.1% | +22.1% | −9.1% | −17.5% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −57.7 | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −200.1 | −194.4 | −195.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 364.8 | 1,001.0 | 1,234.6 | 1,453.0 | 1,814.8 | 2,423.7 | 2,690.8 | 2,584.6 | 1,890.6 | 2,298.9 |
| Total debt | n/a | 956.8 | 945.0 | n/a | n/a | n/a | n/a | n/a | 2,185.8 | 2,096.2 |
| Net cash (debt) | n/a | 44.2 | 289.6 | n/a | n/a | n/a | n/a | n/a | −295.2 | 202.8 |
| Shareholders’ equity | 753.2 | 1,192.6 | 1,745.5 | 2,283.3 | 2,812.4 | 3,593.8 | 3,330.3 | 3,398.7 | 3,482.8 | 3,920.7 |
| Debt to equity | n/a | 0.80 | 0.54 | n/a | n/a | n/a | n/a | n/a | 0.63 | 0.53 |
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 | ||||||||||
| 655.8 | 1,150.1 | 1,718.5 | 1,766.9 | 1,689.9 | 2,257.1 | 1,836.3 | 1,759.8 | 1,754.7 | 1,757.2 | |
| Growth | +75.4% | +49.4% | +2.8% | −4.4% | +33.6% | −18.6% | −4.2% | −0.3% | +0.1% | |
| 171.2 | 231.3 | 277.6 | 328.8 | 302.2 | 403.8 | 400.6 | 374.3 | 369.5 | 421.8 | |
| 154.1 | 193.4 | 249.9 | 284.4 | 324.1 | 430.7 | 415.2 | 333.6 | 308.7 | 324.2 | |
| 41.2 | 42.3 | 43.8 | 90.7 | 101.2 | 133.5 | 52.8 | 117.6 | 101.3 | 55.9 | |
| 141.0 | 407.6 | 609.3 | 597.6 | 506.8 | 697.4 | 480.5 | 472.9 | 494.3 | 464.8 | |
| Growth | +189.1% | +49.5% | −1.9% | −15.2% | +37.6% | −31.1% | −1.6% | +4.5% | −6.0% | |
| 110.0 | 417.1 | 668.8 | 602.4 | 375.9 | 550.7 | 128.1 | 502.8 | 420.7 | 605.6 | |
| 4.3 | 66.7 | 96.2 | 109.6 | 61.3 | 138.8 | 30.3 | 145.3 | 110.6 | 144.5 | |
| 108.0 | 352.6 | 571.8 | 494.7 | 313.4 | 428.3 | 85.6 | 342.6 | 300.8 | 449.0 | |
| Growth | +226.4% | +62.2% | −13.5% | −36.7% | +36.7% | −80.0% | +300.4% | −12.2% | +49.3% | |
| Per share | ||||||||||
| 0.50 | 1.60 | 2.56 | 2.19 | 1.38 | 1.87 | 0.36 | 1.45 | 1.27 | 1.88 | |
| 0.48 | 1.56 | 2.52 | 2.18 | 1.38 | 1.86 | 0.36 | 1.43 | 1.16 | 1.70 | |
| Growth | +225.0% | +61.5% | −13.5% | −36.7% | +34.8% | −80.6% | +297.2% | −18.9% | +46.6% | |
| 214.7 | 220.6 | 223.8 | 225.5 | 226.9 | 0.2 | 0.2 | 235.6 | 237.3 | 238.8 | |
| 222.9 | 225.4 | 232.7 | 226.4 | 227.6 | 0.2 | 0.2 | 240.0 | 265.2 | 268.6 | |
| Growth | +1.1% | +3.2% | −2.7% | +0.5% | −99.9% | +2.7% | +101,408.8% | +10.5% | +1.3% | |
† The diluted share count jumps at 2021 and 2023, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.