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 | 2,238.0 | 2,408.2 | 2,731.7 | 2,854.0 | 2,719.9 | 2,867.4 | 3,271.9 | 3,650.8 | 3,772.2 | 4,067.3 |
| Growth | +7.6% | +13.4% | +4.5% | −4.7% | +5.4% | +14.1% | +11.6% | +3.3% | +7.8% | |
| Operating income | 434.3 | 492.5 | 525.8 | 565.1 | 403.5 | 530.2 | 586.4 | 708.4 | 780.7 | 859.5 |
| Net income | 229.1 | 273.3 | 434.9 | 401.8 | 314.3 | 483.0 | 458.0 | 540.4 | 597.5 | 643.8 |
| Growth | +19.3% | +59.1% | −7.6% | −21.8% | +53.7% | −5.2% | +18.0% | +10.6% | +7.7% | |
| EPS, diluted | 2.36 | 2.85 | 4.54 | 4.26 | 3.39 | 5.34 | 5.19 | 6.12 | 6.82 | 7.44 |
| Growth | +20.8% | +59.3% | −6.2% | −20.4% | +57.5% | −2.8% | +17.9% | +11.4% | +9.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.4% | 20.5% | 19.2% | 19.8% | 14.8% | 18.5% | 17.9% | 19.4% | 20.7% | 21.1% |
| Net margin | 10.2% | 11.3% | 15.9% | 14.1% | 11.6% | 16.8% | 14.0% | 14.8% | 15.8% | 15.8% |
| Free cash flow margin | 15.0% | 12.4% | 15.0% | 14.8% | 16.3% | 15.5% | 12.1% | 14.1% | 15.5% | 16.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 377.5 | 347.2 | 457.8 | 488.2 | 490.3 | 488.6 | 459.5 | 600.6 | 675.0 | 783.8 |
| Capital expenditure | −42.5 | −49.3 | −49.1 | −65.6 | −47.1 | −45.4 | −64.0 | −84.2 | −92.1 | −98.1 |
| Free cash flow | 335.0 | 297.9 | 408.7 | 422.6 | 443.2 | 443.2 | 395.5 | 516.4 | 582.9 | 685.7 |
| Growth | −11.1% | +37.2% | +3.4% | +4.9% | +0.0% | −10.8% | +30.6% | +12.9% | +17.6% | |
| Buybacks | −85.1 | −60.0 | −67.3 | −226.0 | −208.8 | −412.8 | −61.0 | −59.9 | −220.0 | −80.0 |
| Dividends paid | −46.0 | −60.9 | −79.4 | −100.6 | −117.3 | −129.0 | −143.9 | −158.7 | −167.0 | −175.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 312.4 | 466.2 | 283.8 | 355.3 | 480.4 | 397.9 | 288.0 | 468.1 | 503.8 | 356.2 |
| Total debt | 1,415.6 | 1,442.3 | 1,409.5 | 1,427.6 | 1,429.4 | 1,442.1 | 2,094.5 | 2,015.0 | 1,999.5 | 1,980.1 |
| Net cash (debt) | −1,103.2 | −976.1 | −1,125.7 | −1,072.3 | −949.0 | −1,044.2 | −1,806.5 | −1,546.9 | −1,495.7 | −1,623.9 |
| Shareholders’ equity | 113.3 | 401.6 | 651.0 | 757.4 | 829.4 | 759.1 | 941.8 | 1,318.3 | 1,500.7 | 2,067.6 |
| Debt to equity | 12.49 | 3.59 | 2.17 | 1.88 | 1.72 | 1.90 | 2.22 | 1.53 | 1.33 | 0.96 |
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 | ||||||||||
| 312.4 | 466.2 | 283.8 | 355.3 | 480.4 | 397.9 | 288.0 | 468.1 | 503.8 | 356.2 | |
| 220.6 | 239.8 | 280.3 | 269.9 | 283.1 | 380.4 | 479.0 | 438.5 | 423.0 | 519.0 | |
| 226.6 | 252.2 | 276.7 | 291.4 | 294.9 | 283.7 | 308.7 | 358.1 | 385.3 | 444.6 | |
| 716.8 | 761.2 | 883.0 | 873.3 | 819.0 | 803.8 | 1,413.1 | 1,443.1 | 1,489.4 | 1,912.4 | |
| 2,247.4 | 2,542.0 | 2,810.2 | 2,967.2 | 3,069.4 | 3,051.0 | 3,991.2 | 4,311.5 | 4,487.8 | 5,223.7 | |
| Growth | +13.1% | +10.6% | +5.6% | +3.4% | −0.6% | +30.8% | +8.0% | +4.1% | +16.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 12.6 | 12.6 | 412.6 | 21.9 | 0.2 | |
| 1,415.6 | 1,442.3 | 1,409.5 | 1,427.6 | 1,429.4 | 1,429.5 | 2,081.9 | 1,602.4 | 1,977.6 | 1,979.9 | |
| calc | 1,415.6 | 1,442.3 | 1,409.5 | 1,427.6 | 1,429.4 | 1,442.1 | 2,094.5 | 2,015.0 | 1,999.5 | 1,980.1 |
| 2,131.0 | 2,136.5 | 2,156.2 | 2,206.8 | 2,236.8 | 2,288.6 | 3,046.7 | 2,993.2 | 2,987.1 | 3,156.1 | |
| Equity | ||||||||||
| 376.6 | 544.4 | 873.6 | 975.1 | 985.6 | 952.6 | 1,212.8 | 1,578.9 | 1,831.4 | 2,238.1 | |
| 113.3 | 401.6 | 651.0 | 757.4 | 829.4 | 759.1 | 941.8 | 1,318.3 | 1,500.7 | 2,067.6 | |
| Growth | +254.5% | +62.1% | +16.3% | +9.5% | −8.5% | +24.1% | +40.0% | +13.8% | +37.8% | |
| Per share and net cash | ||||||||||
| calc | −1,103.2 | −976.1 | −1,125.7 | −1,072.3 | −949.0 | −1,044.2 | −1,806.5 | −1,546.9 | −1,495.7 | −1,623.9 |
| 95.5 | 95.2 | 94.5 | 92.7 | 91.2 | 88.2 | 87.9 | 87.5 | 86.3 | 86.1 | |
| calc | 1.19 | 4.22 | 6.89 | 8.17 | 9.09 | 8.61 | 10.72 | 15.07 | 17.40 | 24.02 |
Lines marked calc are worked out here from filed figures; point at one for how.