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 | 2,330.9 | 2,469.3 | 2,764.8 | 2,859.7 | 2,929.3 | 3,227.2 | 3,322.2 | 3,487.5 | 3,582.9 | 3,777.2 |
| Growth | +5.9% | +12.0% | +3.4% | +2.4% | +10.2% | +2.9% | +5.0% | +2.7% | +5.4% | |
| Operating income | 313.7 | 323.5 | 286.3 | 371.7 | 339.5 | 347.3 | 379.3 | 404.0 | 496.5 | 501.0 |
| Net income | 205.6 | 220.0 | 194.8 | 242.2 | 214.0 | 244.1 | 239.3 | 284.5 | 374.5 | 392.8 |
| Growth | +7.0% | −11.5% | +24.4% | −11.6% | +14.0% | −2.0% | +18.9% | +31.7% | +4.9% | |
| EPS, diluted | 3.17 | 3.41 | 3.00 | 3.66 | 3.21 | 3.61 | 3.59 | 4.25 | 5.53 | 5.89 |
| Growth | +7.6% | −12.0% | +22.0% | −12.3% | +12.5% | −0.6% | +18.4% | +30.1% | +6.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.5% | 29.3% | 28.8% | 30.6% | 30.9% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 13.5% | 13.1% | 10.4% | 13.0% | 11.6% | 10.8% | 11.4% | 11.6% | 13.9% | 13.3% |
| Net margin | 8.8% | 8.9% | 7.0% | 8.5% | 7.3% | 7.6% | 7.2% | 8.2% | 10.5% | 10.4% |
| Free cash flow margin | 8.4% | 6.8% | 3.7% | 9.5% | 11.1% | 1.7% | 5.1% | 7.5% | 10.2% | 7.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 325.3 | 324.7 | 313.6 | 514.5 | 570.2 | 363.4 | 478.6 | 575.2 | 643.4 | 570.0 |
| Capital expenditure | −129.0 | −156.6 | −211.3 | −242.3 | −246.0 | −307.9 | −310.4 | −312.3 | −276.5 | −270.4 |
| Free cash flow | 196.3 | 168.1 | 102.4 | 272.2 | 324.2 | 55.5 | 168.2 | 262.9 | 366.9 | 299.6 |
| Growth | −14.4% | −39.1% | +165.9% | +19.1% | −82.9% | +203.0% | +56.3% | +39.6% | −18.4% | |
| Buybacks | n/a | −120.5 | −3.9 | −86.5 | 0.0 | −78.1 | −92.1 | −47.6 | −68.6 | −365.0 |
| Dividends paid | −76.7 | −79.9 | −82.3 | −90.2 | −92.7 | −98.5 | −99.5 | −103.7 | −114.1 | −120.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 466.3 | 712.6 | 261.8 | 242.0 | 300.1 | 122.9 | 141.7 | 223.6 | 223.8 | 402.4 |
| Shareholders’ equity | 1,174.0 | 1,311.7 | 1,422.6 | 1,571.9 | 1,850.4 | 1,969.4 | 2,053.9 | 2,306.8 | 2,471.9 | 2,668.1 |
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 | ||||||||||
| 466.3 | 712.6 | 261.8 | 242.0 | 300.1 | 122.9 | 141.7 | 223.6 | 223.8 | 402.4 | |
| 296.9 | 337.2 | 381.1 | 375.8 | 379.4 | 441.5 | 486.8 | 513.1 | 461.8 | 537.8 | |
| 784.3 | 867.9 | 991.6 | 1,087.7 | 1,198.7 | 1,275.9 | 1,343.7 | 1,478.1 | 1,447.2 | 1,676.5 | |
| 407.5 | 443.9 | 712.1 | 763.5 | 898.5 | 974.2 | 945.6 | 963.4 | 936.3 | 1,077.9 | |
| 2,606.8 | 3,137.8 | 3,377.7 | 3,562.1 | 3,990.1 | 4,141.4 | 4,203.5 | 4,451.9 | 4,432.3 | 5,252.7 | |
| Growth | +20.4% | +7.6% | +5.5% | +12.0% | +3.8% | +1.5% | +5.9% | −0.4% | +18.5% | |
| Equity | ||||||||||
| 1,197.2 | 1,301.1 | 1,371.8 | 1,523.8 | 1,643.8 | 1,789.4 | 1,929.2 | 2,109.8 | 2,370.5 | 2,642.6 | |
| 1,174.0 | 1,311.7 | 1,422.6 | 1,571.9 | 1,850.4 | 1,969.4 | 2,053.9 | 2,306.8 | 2,471.9 | 2,668.1 | |
| Growth | +11.7% | +8.4% | +10.5% | +17.7% | +6.4% | +4.3% | +12.3% | +7.2% | +7.9% | |
| Per share and net cash | ||||||||||
| 62.3 | 62.1 | 62.9 | 64.1 | 65.2 | 65.6 | 65.4 | 66.0 | 66.5 | 64.4 | |
| calc | 18.83 | 21.12 | 22.61 | 24.54 | 28.40 | 30.04 | 31.41 | 34.94 | 37.17 | 41.44 |
Lines marked calc are worked out here from filed figures; point at one for how.