Closing prices at the end of each trading day, from 16 Sep 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 978.9 | 1,106.5 | 1,117.9 | 1,095.0 | 1,153.7 | 1,201.8 | 1,235.8 |
| Growth | +13.0% | +1.0% | −2.0% | +5.4% | +4.2% | +2.8% | |
| Net income | 677.6 | 370.4 | 546.7 | n/a | 665.5 | 688.1 | 674.2 |
| Growth | −45.3% | +47.6% | +3.4% | −2.0% | |||
| EPS, diluted | 4.16 | 2.27 | 3.36 | 4.31 | 4.11 | 4.37 | 4.52 |
| Growth | −45.4% | +48.0% | +28.3% | −4.6% | +6.3% | +3.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Net margin | 69.2% | 33.5% | 48.9% | n/a | 57.7% | 57.3% | 54.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 500.0 | 704.4 | 572.1 | 560.5 | 632.0 | 686.3 | 724.5 |
| Buybacks | n/a | 0.0 | 0.0 | −1.5 | −87.8 | −244.0 | −382.4 |
| Dividends paid | −250.0 | −437.4 | −200.3 | −250.8 | −213.0 | −111.7 | −120.8 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 585.1 | 452.8 | 425.8 | 513.8 | 615.7 | 599.4 | 582.5 |
| Total debt | n/a | 738.2 | 740.4 | 742.8 | 745.4 | 743.1 | 744.5 |
| Net cash (debt) | n/a | −285.4 | −314.6 | −229.1 | −129.7 | −143.6 | −162.0 |
| Shareholders’ equity | 3,827.1 | 3,881.8 | 4,105.5 | 4,100.9 | 4,632.3 | 4,996.1 | 5,355.2 |
| Debt to equity | n/a | 0.19 | 0.18 | 0.18 | 0.16 | 0.15 | 0.14 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 73.4% | 42.7% | 62.2% | 82.0% | 73.8% | 73.1% | 69.5% | |
| 69.2% | 33.5% | 48.9% | n/a | 57.7% | 57.3% | 54.6% | |
| Spending | |||||||
| n/a | 19.4% | 20.7% | 20.7% | 18.4% | 17.7% | 16.9% | |
| 21.7% | 21.6% | 21.4% | 21.6% | 21.8% | 21.6% | 21.5% | |
| Returns | |||||||
| 17.7% | 9.5% | 13.3% | n/a | 14.4% | 13.8% | 12.6% | |
| n/a | 6.6% | 9.3% | n/a | 10.8% | 10.6% | 9.8% | |
| Balance and payout | |||||||
| n/a | 0.19 | 0.18 | 0.18 | 0.16 | 0.15 | 0.14 | |
| n/a | 31.3% | 30.0% | 28.2% | 25.2% | 23.4% | 22.3% | |
| 36.9% | 118.1% | 36.6% | n/a | 32.0% | 16.2% | 17.9% | |