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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 21.5% | 35.4% | 35.5% | 33.8% | 30.0% | 30.9% | 26.2% | 26.9% | 28.2% | 26.5% | |
| 16.8% | 36.3% | 38.9% | 34.1% | 22.2% | 24.4% | 7.0% | 28.6% | 24.0% | 34.5% | |
| 16.5% | 30.7% | 33.3% | 28.0% | 18.5% | 19.0% | 4.7% | 19.5% | 17.1% | 25.6% | |
| 34.0% | 45.1% | 26.7% | 34.5% | 41.8% | 34.5% | 28.4% | 36.1% | 33.0% | 27.2% | |
| Spending | ||||||||||
| 23.5% | 16.8% | 14.5% | 16.1% | 19.2% | 19.1% | 22.6% | 19.0% | 17.6% | 18.5% | |
| 6.3% | 3.7% | 2.5% | 5.1% | 6.0% | 5.9% | 2.9% | 6.7% | 5.8% | 3.2% | |
| 2.0% | 1.8% | 1.6% | 1.2% | 2.1% | 1.6% | 2.3% | 2.1% | 3.5% | 2.4% | |
| 3.9% | 16.0% | 14.4% | 18.2% | 16.3% | 25.2% | 23.6% | 28.9% | 26.3% | 23.9% | |
| Returns | ||||||||||
| 14.3% | 29.6% | 32.8% | 21.7% | 11.1% | 11.9% | 2.6% | 10.1% | 8.6% | 11.5% | |
| 10.4% | 13.8% | 17.5% | 10.3% | 4.9% | 5.7% | 1.2% | 4.7% | 4.6% | 6.3% | |
| Balance and payout | ||||||||||
| n/a | 0.80 | 0.54 | n/a | n/a | n/a | n/a | n/a | 0.63 | 0.53 | |
| 27.0% | 53.4% | 46.6% | 52.5% | 54.4% | 51.0% | 52.4% | 51.7% | 45.0% | 43.5% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 58.4% | 64.6% | 43.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 11.1% | 31.5% | 33.6% | 41.0% | |