Closing prices at the end of each trading day, from 11 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 | 891.6 | 843.2 | 794.0 | 861.3 | 1,096.2 | 1,201.7 | 1,065.1 | 1,016.0 | 1,284.6 | 2,314.6 |
| Growth | −5.4% | −5.8% | +8.5% | +27.3% | +9.6% | −11.4% | −4.6% | +26.4% | +80.2% | |
| Operating income | n/a | 73.7 | 244.3 | 125.5 | 519.9 | 754.7 | 511.9 | 505.3 | 620.8 | 1,581.6 |
| Net income | 195.1 | 57.7 | 427.1 | 86.1 | 507.8 | 754.9 | 669.1 | 537.6 | 529.1 | 1,471.7 |
| Growth | −70.4% | +640.2% | −79.8% | +489.5% | +48.7% | −11.4% | −19.6% | −1.6% | +178.1% | |
| EPS, diluted | 0.45 | 0.13 | 0.96 | 0.19 | 1.13 | 1.67 | 1.48 | 1.19 | 1.17 | 3.24 |
| Growth | −71.1% | +638.5% | −79.9% | +484.5% | +48.3% | −11.6% | −19.8% | −1.8% | +177.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.8% | 40.0% | 37.3% | 40.2% | 53.4% | 54.8% | 53.1% | 56.4% | 62.5% | 72.2% |
| Operating margin | n/a | 8.7% | 30.8% | 14.6% | 47.4% | 62.8% | 48.1% | 49.7% | 48.3% | 68.3% |
| Net margin | 21.9% | 6.8% | 53.8% | 10.0% | 46.3% | 62.8% | 62.8% | 52.9% | 41.2% | 63.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 584.3 | 538.8 | 477.4 | 501.6 | 765.4 | 845.1 | 743.4 | 750.8 | 1,027.6 | 1,905.0 |
| Buybacks | −33.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −78.7 | −121.9 | −132.9 | −130.0 | −167.2 | −218.1 | −237.1 | −265.1 | −279.1 | −296.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 124.3 | 98.5 | 75.8 | 104.0 | 192.7 | 226.0 | 696.1 | 546.5 | 818.2 | 1,153.6 |
| Shareholders’ equity | 4,940.0 | 4,899.7 | 5,171.9 | 5,325.9 | 5,714.6 | 6,250.1 | 6,717.7 | 6,985.5 | 7,259.4 | 8,690.5 |
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 | ||||||||||
| 891.6 | 843.2 | 794.0 | 861.3 | 1,096.2 | 1,201.7 | 1,065.1 | 1,016.0 | 1,284.6 | 2,314.6 | |
| Growth | −5.4% | −5.8% | +8.5% | +27.3% | +9.6% | −11.4% | −4.6% | +26.4% | +80.2% | |
| 563.1 | 506.2 | 498.1 | 515.4 | 510.7 | 542.7 | 499.6 | 442.6 | 482.1 | 643.0 | |
| 328.4 | 337.0 | 295.9 | 345.9 | 585.6 | 658.9 | 565.5 | 573.4 | 802.6 | 1,671.6 | |
| Growth | +2.6% | −12.2% | +16.9% | +69.3% | +12.5% | −14.2% | +1.4% | +40.0% | +108.3% | |
| 34.4 | 34.7 | 51.7 | 54.5 | 65.7 | 35.1 | 35.8 | 38.2 | 40.7 | 46.8 | |
| n/a | 73.7 | 244.3 | 125.5 | 519.9 | 754.7 | 511.9 | 505.3 | 620.8 | 1,581.6 | |
| Growth | +231.5% | −48.6% | +314.1% | +45.2% | −32.2% | −1.3% | +22.9% | +154.8% | ||
| 193.8 | 56.8 | 443.0 | 77.1 | 505.3 | 754.6 | 669.6 | 539.1 | 644.3 | 1,698.1 | |
| −1.3 | −0.9 | 15.9 | −9.1 | −2.5 | −0.3 | 0.5 | 1.4 | 115.2 | 226.3 | |
| 195.1 | 57.7 | 427.1 | 86.1 | 507.8 | 754.9 | 669.1 | 537.6 | 529.1 | 1,471.7 | |
| Growth | −70.4% | +640.2% | −79.8% | +489.5% | +48.7% | −11.4% | −19.6% | −1.6% | +178.1% | |
| Per share | ||||||||||
| 0.45 | 0.13 | 0.96 | 0.19 | 1.13 | 1.68 | 1.48 | 1.19 | 1.17 | 3.24 | |
| 0.45 | 0.13 | 0.96 | 0.19 | 1.13 | 1.67 | 1.48 | 1.19 | 1.17 | 3.24 | |
| Growth | −71.1% | +638.5% | −79.9% | +484.5% | +48.3% | −11.6% | −19.8% | −1.8% | +177.9% | |
| 430.5 | 442.0 | 443.4 | 446.0 | 448.7 | 450.1 | 451.6 | 452.8 | 453.5 | 453.9 | |
| 430.8 | 442.4 | 443.9 | 446.9 | 450.1 | 451.2 | 452.3 | 453.5 | 454.1 | 454.7 | |
| Growth | +2.7% | +0.3% | +0.7% | +0.7% | +0.2% | +0.3% | +0.2% | +0.1% | +0.1% | |