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 | 3,574.0 | 3,722.0 | 4,218.0 | 4,485.0 | 4,448.0 | 5,627.0 | 5,781.0 | 4,584.0 | 4,981.0 | 5,396.0 |
| Growth | +4.1% | +13.3% | +6.3% | −0.8% | +26.5% | +2.7% | −20.7% | +8.7% | +8.3% | |
| Operating income | 80.0 | 322.0 | 610.0 | 692.0 | 651.0 | 979.0 | 529.0 | 481.0 | 742.0 | 700.0 |
| Net income | −137.0 | 17.0 | 421.0 | 544.0 | 504.0 | 837.0 | 463.0 | 296.0 | 528.0 | 419.0 |
| Growth | +2,376.5% | +29.2% | −7.4% | +66.1% | −44.7% | −36.1% | +78.4% | −20.6% | ||
| EPS, diluted | −2.65 | 0.32 | 7.76 | 9.97 | 9.35 | 15.52 | 8.80 | 5.72 | 10.18 | 8.18 |
| Growth | +2,325.0% | +28.5% | −6.2% | +66.0% | −43.3% | −35.0% | +78.0% | −19.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 45.9% | 45.9% | 47.0% | 46.8% | 45.0% | 46.7% | 45.4% | 46.3% | 48.4% | 48.1% |
| Operating margin | 2.2% | 8.7% | 14.5% | 15.4% | 14.6% | 17.4% | 9.2% | 10.5% | 14.9% | 13.0% |
| Net margin | −3.8% | 0.5% | 10.0% | 12.1% | 11.3% | 14.9% | 8.0% | 6.5% | 10.6% | 7.8% |
| Free cash flow margin | 8.5% | 11.5% | 17.1% | 13.9% | 20.1% | 17.9% | 7.1% | −2.0% | 19.2% | 15.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 380.0 | 478.0 | 785.0 | 685.0 | 962.0 | 1,069.0 | 488.0 | −4.0 | 1,013.0 | 917.0 |
| Capital expenditure | −77.0 | −50.0 | −64.0 | −61.0 | −67.0 | −59.0 | −75.0 | −87.0 | −59.0 | −86.0 |
| Free cash flow | 303.0 | 428.0 | 721.0 | 624.0 | 895.0 | 1,010.0 | 413.0 | −91.0 | 954.0 | 831.0 |
| Growth | +41.3% | +68.5% | −13.5% | +43.4% | +12.8% | −59.1% | −122.0% | −12.9% | ||
| Buybacks | n/a | 0.0 | 0.0 | −47.0 | −200.0 | −57.0 | −751.0 | −52.0 | −47.0 | −587.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 156.0 | 62.0 | 44.0 | 30.0 | 168.0 | 332.0 | 105.0 | 137.0 | 901.0 | 125.0 |
| Total debt | 2,648.0 | 2,227.0 | 1,591.0 | 1,277.0 | 1,245.0 | 991.0 | 2,023.0 | 2,220.0 | 2,171.0 | 2,502.0 |
| Net cash (debt) | −2,492.0 | −2,165.0 | −1,547.0 | −1,247.0 | −1,077.0 | −659.0 | −1,918.0 | −2,083.0 | −1,270.0 | −2,377.0 |
| Shareholders’ equity | 792.0 | 834.0 | 1,335.0 | 1,839.0 | 2,144.0 | 2,984.0 | 2,733.0 | 3,036.0 | 3,586.0 | 3,588.0 |
| Debt to equity | 3.34 | 2.67 | 1.19 | 0.69 | 0.58 | 0.33 | 0.74 | 0.73 | 0.61 | 0.70 |
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 | ||||||||||
| 156.0 | 62.0 | 44.0 | 30.0 | 168.0 | 332.0 | 105.0 | 137.0 | 901.0 | 125.0 | |
| 625.0 | 479.0 | 520.0 | 613.0 | 508.0 | 752.0 | 768.0 | 521.0 | 692.0 | 801.0 | |
| 345.0 | 458.0 | 520.0 | 474.0 | 511.0 | 491.0 | 860.0 | 804.0 | 693.0 | 729.0 | |
| 292.0 | 264.0 | 249.0 | 259.0 | 274.0 | 272.0 | 278.0 | 309.0 | 305.0 | 353.0 | |
| 2,458.0 | 2,465.0 | 2,495.0 | 2,622.0 | 2,988.0 | 3,265.0 | 3,899.0 | 3,895.0 | 3,891.0 | 4,727.0 | |
| 4,632.0 | 4,275.0 | 4,339.0 | 4,711.0 | 5,375.0 | 6,215.0 | 7,529.0 | 7,306.0 | 7,968.0 | 8,502.0 | |
| Growth | −7.7% | +1.5% | +8.6% | +14.1% | +15.6% | +21.1% | −3.0% | +9.1% | +6.7% | |
| Liabilities | ||||||||||
| 0.0 | 51.0 | 157.0 | 197.0 | 364.0 | 69.0 | 214.0 | 173.0 | 79.0 | 141.0 | |
| 2,648.0 | 2,176.0 | 1,434.0 | 1,080.0 | 881.0 | 922.0 | 1,809.0 | 2,047.0 | 2,092.0 | 2,361.0 | |
| calc | 2,648.0 | 2,227.0 | 1,591.0 | 1,277.0 | 1,245.0 | 991.0 | 2,023.0 | 2,220.0 | 2,171.0 | 2,502.0 |
| 3,840.0 | 3,441.0 | 3,004.0 | 2,872.0 | 3,231.0 | 3,231.0 | 4,796.0 | 4,270.0 | 4,382.0 | 4,914.0 | |
| Equity | ||||||||||
| 1,240.0 | 1,248.0 | 1,688.0 | 2,232.0 | 2,736.0 | 3,573.0 | 4,036.0 | 4,332.0 | 4,860.0 | 5,279.0 | |
| 792.0 | 834.0 | 1,335.0 | 1,839.0 | 2,144.0 | 2,984.0 | 2,733.0 | 3,036.0 | 3,586.0 | 3,588.0 | |
| Growth | +5.3% | +60.1% | +37.8% | +16.6% | +39.2% | −8.4% | +11.1% | +18.1% | +0.1% | |
| Per share and net cash | ||||||||||
| calc | −2,492.0 | −2,165.0 | −1,547.0 | −1,247.0 | −1,077.0 | −659.0 | −1,918.0 | −2,083.0 | −1,270.0 | −2,377.0 |
| 52.9 | 53.3 | 53.9 | 54.0 | 53.5 | 53.1 | 51.4 | 51.4 | 51.4 | 49.2 | |
| calc | 14.98 | 15.66 | 24.78 | 34.05 | 40.10 | 56.22 | 53.17 | 59.09 | 69.79 | 72.94 |
Lines marked calc are worked out here from filed figures; point at one for how.