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 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6,086.5 | 6,613.8 | 7,159.0 | 7,070.1 | 6,971.5 | 8,408.3 | 9,039.3 | 8,364.3 | 8,755.7 | 8,855.5 |
| Growth | +8.7% | +8.2% | −1.2% | −1.4% | +20.6% | +7.5% | −7.5% | +4.7% | +1.1% | |
| Net income | 320.7 | 281.8 | 467.4 | 303.6 | 555.9 | 740.1 | 757.1 | 503.0 | 704.9 | 688.0 |
| Growth | −12.1% | +65.9% | −35.0% | +83.1% | +33.1% | +2.3% | −33.6% | +40.1% | −2.4% | |
| EPS, diluted | 3.54 | 3.13 | 5.28 | 3.57 | 6.61 | 8.83 | 9.21 | 6.20 | 8.73 | 8.79 |
| Growth | −11.6% | +68.7% | −32.4% | +85.2% | +33.6% | +4.3% | −32.7% | +40.8% | +0.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.9% | 27.4% | 26.8% | 26.9% | 27.6% | 27.5% | 26.6% | 27.2% | 28.9% | 28.8% |
| Net margin | 5.3% | 4.3% | 6.5% | 4.3% | 8.0% | 8.8% | 8.4% | 6.0% | 8.1% | 7.8% |
| Free cash flow margin | 6.7% | 6.9% | 3.2% | 7.5% | 7.9% | 9.4% | 7.6% | 6.7% | 8.3% | 8.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 582.1 | 645.7 | 457.9 | 746.5 | 751.3 | 1,046.8 | 961.0 | 826.0 | 938.8 | 881.4 |
| Capital expenditure | −176.9 | −190.5 | −226.7 | −219.4 | −201.4 | −255.0 | −278.1 | −265.3 | −208.8 | −169.0 |
| Free cash flow | 405.2 | 455.2 | 231.2 | 527.1 | 549.9 | 791.8 | 682.9 | 560.7 | 730.0 | 712.4 |
| Growth | +12.3% | −49.2% | +128.0% | +4.3% | +44.0% | −13.8% | −17.9% | +30.2% | −2.4% | |
| Buybacks | −262.4 | −129.7 | −392.9 | −237.7 | −104.3 | −180.9 | −379.5 | −137.5 | −247.5 | −572.3 |
| Dividends paid | −142.5 | −155.5 | −175.0 | −189.7 | −196.8 | −220.6 | −238.9 | −256.7 | −277.5 | −288.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 195.1 | 224.4 | 232.0 | 253.7 | 252.3 | 162.7 | 167.2 | 215.0 | 329.1 | 202.8 |
| Total debt | 250.0 | n/a | 1,750.9 | 1,475.3 | 2,029.2 | 2,774.2 | 2,495.4 | 2,615.0 | 2,550.8 | 3,199.0 |
| Net cash (debt) | −54.9 | n/a | −1,518.9 | −1,221.6 | −1,776.9 | −2,611.5 | −2,328.2 | −2,400.0 | −2,221.7 | −2,996.2 |
| Shareholders’ equity | 925.5 | 1,032.4 | 955.1 | 1,204.0 | 1,484.9 | 1,924.4 | 2,032.2 | 2,127.9 | 2,312.3 | 2,242.1 |
| Debt to equity | 0.27 | n/a | 1.83 | 1.23 | 1.37 | 1.44 | 1.23 | 1.23 | 1.10 | 1.43 |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2021 2 Jan 2021 | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 195.1 | 224.4 | 232.0 | 253.7 | 252.3 | 162.7 | 167.2 | 215.0 | 329.1 | 202.8 | |
| 1,001.0 | 1,180.3 | 1,189.7 | 1,212.2 | 1,235.2 | 1,424.5 | 1,374.4 | 1,414.9 | 1,466.2 | 1,503.9 | |
| 519.1 | 609.6 | 651.4 | 663.0 | 717.2 | 907.2 | 1,009.9 | 920.7 | 978.1 | 975.8 | |
| 915.2 | 1,097.9 | 1,137.4 | 1,210.7 | 1,343.7 | 1,477.7 | 1,540.2 | 1,625.8 | 1,586.7 | 1,607.7 | |
| 793.6 | 985.1 | 941.8 | 930.8 | 1,136.4 | 1,881.5 | 1,862.4 | 2,013.6 | 1,976.2 | 2,272.5 | |
| 4,396.4 | 5,136.9 | 5,177.5 | 5,488.8 | 6,083.9 | 7,971.6 | 7,950.5 | 8,209.8 | 8,404.2 | 8,801.7 | |
| Growth | +16.8% | +0.8% | +6.0% | +10.8% | +31.0% | −0.3% | +3.3% | +2.4% | +4.7% | |
| Liabilities | ||||||||||
| 250.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | 1,750.9 | 1,475.3 | 2,029.2 | 2,774.2 | 2,495.4 | 2,615.0 | 2,550.8 | 3,199.0 | |
| calc | 250.0 | n/a | 1,750.9 | 1,475.3 | 2,029.2 | 2,774.2 | 2,495.4 | 2,615.0 | 2,550.8 | 3,199.0 |
| Equity | ||||||||||
| 2,473.3 | 2,596.7 | 2,864.9 | 2,979.1 | 3,349.3 | 3,880.7 | 4,414.6 | 4,691.8 | 5,151.2 | 5,597.5 | |
| 925.5 | 1,032.4 | 955.1 | 1,204.0 | 1,484.9 | 1,924.4 | 2,032.2 | 2,127.9 | 2,312.3 | 2,242.1 | |
| Growth | +11.6% | −7.5% | +26.1% | +23.3% | +29.6% | +5.6% | +4.7% | +8.7% | −3.0% | |
| Per share and net cash | ||||||||||
| calc | −54.9 | n/a | −1,518.9 | −1,221.6 | −1,776.9 | −2,611.5 | −2,328.2 | −2,400.0 | −2,221.7 | −2,996.2 |
| 88.3 | 88.0 | 84.7 | 83.4 | 83.2 | 82.6 | 80.8 | 80.5 | 79.8 | 76.9 | |
| calc | 10.48 | 11.73 | 11.27 | 14.44 | 17.86 | 23.30 | 25.15 | 26.43 | 28.98 | 29.16 |
Lines marked calc are worked out here from filed figures; point at one for how.