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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 45.9% | 45.9% | 47.0% | 46.8% | 45.0% | 46.7% | 45.4% | 46.3% | 48.4% | 48.1% | |
| 2.2% | 8.7% | 14.5% | 15.4% | 14.6% | 17.4% | 9.2% | 10.5% | 14.9% | 13.0% | |
| −3.6% | 2.4% | 12.4% | 13.3% | 12.6% | 17.2% | 9.4% | 7.3% | 12.7% | 10.4% | |
| −3.8% | 0.5% | 10.0% | 12.1% | 11.3% | 14.9% | 8.0% | 6.5% | 10.6% | 7.8% | |
| 8.5% | 11.5% | 17.1% | 13.9% | 20.1% | 17.9% | 7.1% | −2.0% | 19.2% | 15.4% | |
| Spending | ||||||||||
| 10.5% | 10.5% | 10.5% | 10.0% | 10.2% | 10.1% | 9.9% | 11.3% | 11.3% | 11.0% | |
| 8.6% | 8.1% | 7.8% | 7.2% | 6.8% | 6.2% | 6.5% | 7.3% | 7.6% | 8.0% | |
| 2.2% | 1.3% | 1.5% | 1.4% | 1.5% | 1.0% | 1.3% | 1.9% | 1.2% | 1.6% | |
| n/a | 80.7% | 19.7% | 9.0% | 10.0% | 13.5% | 14.9% | 11.4% | 16.9% | 25.2% | |
| Returns | ||||||||||
| −17.3% | 2.0% | 31.5% | 29.6% | 23.5% | 28.0% | 16.9% | 9.7% | 14.7% | 11.7% | |
| −3.0% | 0.4% | 9.7% | 11.5% | 9.4% | 13.5% | 6.1% | 4.1% | 6.6% | 4.9% | |
| Balance and payout | ||||||||||
| 3.34 | 2.67 | 1.19 | 0.69 | 0.58 | 0.33 | 0.74 | 0.73 | 0.61 | 0.70 | |
| 82.9% | 80.5% | 69.2% | 61.0% | 60.1% | 52.0% | 63.7% | 58.4% | 55.0% | 57.8% | |
| n/a | 0.0% | 0.0% | 7.5% | 22.3% | 5.6% | 181.8% | n/a | 4.9% | 70.6% | |