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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 582.1 | 645.7 | 457.9 | 746.5 | 751.3 | 1,046.8 | 961.0 | 826.0 | 938.8 | 881.4 | |
| Growth | +10.9% | −29.1% | +63.0% | +0.6% | +39.3% | −8.2% | −14.0% | +13.7% | −6.1% | |
| 180.1 | 178.7 | 181.0 | 179.0 | 205.3 | 244.1 | 290.7 | 298.4 | 312.2 | 328.2 | |
| Investment | ||||||||||
| −176.9 | −190.5 | −226.7 | −219.4 | −201.4 | −255.0 | −278.1 | −265.3 | −208.8 | −169.0 | |
| calc | 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% | |
| calc | 4.47 | 5.05 | 2.61 | 6.20 | 6.54 | 9.45 | 8.31 | 6.91 | 9.05 | 9.10 |
| −432.2 | −543.3 | −232.5 | −251.0 | −554.2 | −1,737.9 | −332.7 | −459.0 | −243.1 | −596.0 | |
| Financing | ||||||||||
| −106.2 | −83.9 | −208.1 | −470.3 | −207.7 | 604.3 | −615.2 | −317.2 | −576.1 | −414.9 | |
| −142.5 | −155.5 | −175.0 | −189.7 | −196.8 | −220.6 | −238.9 | −256.7 | −277.5 | −288.4 | |
| −262.4 | −129.7 | −392.9 | −237.7 | −104.3 | −180.9 | −379.5 | −137.5 | −247.5 | −572.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.