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 | 1,741.3 | 1,854.7 | 1,916.5 | 1,994.8 | 2,064.9 | 2,166.8 | 2,329.9 | 2,414.7 | 2,565.0 | 2,725.4 |
| Growth | +6.5% | +3.3% | +4.1% | +3.5% | +4.9% | +7.5% | +3.6% | +6.2% | +6.3% | |
| Operating income | 852.3 | 923.9 | 913.8 | 881.8 | 904.2 | 907.5 | 884.3 | 899.1 | 876.0 | 831.1 |
| Net income | 724.8 | 802.9 | 821.3 | 825.7 | 846.6 | 815.6 | 796.9 | 840.3 | 845.7 | 1,056.9 |
| Growth | +10.8% | +2.3% | +0.5% | +2.5% | −3.7% | −2.3% | +5.4% | +0.6% | +25.0% | |
| EPS, diluted | 4.18 | 4.82 | 5.15 | 5.43 | 5.96 | 6.08 | 6.31 | 7.10 | 7.46 | 9.62 |
| Growth | +15.3% | +6.8% | +5.4% | +9.8% | +2.0% | +3.8% | +12.5% | +5.1% | +29.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 48.9% | 49.8% | 47.7% | 44.2% | 43.8% | 41.9% | 38.0% | 37.2% | 34.2% | 30.5% |
| Net margin | 41.6% | 43.3% | 42.9% | 41.4% | 41.0% | 37.6% | 34.2% | 34.8% | 33.0% | 38.8% |
| Free cash flow margin | 53.1% | 58.3% | 58.8% | 54.1% | 55.3% | 54.8% | 46.2% | 42.2% | 40.1% | 43.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 949.3 | 1,109.6 | 1,143.6 | 1,104.3 | 1,161.0 | 1,203.9 | 1,098.5 | 1,037.9 | 1,052.4 | 1,199.4 |
| Capital expenditure | −24.1 | −28.8 | −17.2 | −25.9 | −19.3 | −15.9 | −22.1 | −18.6 | −24.2 | −26.6 |
| Free cash flow | 925.2 | 1,080.8 | 1,126.4 | 1,078.4 | 1,141.7 | 1,188.0 | 1,076.4 | 1,019.3 | 1,028.2 | 1,172.8 |
| Growth | +16.8% | +4.2% | −4.3% | +5.9% | +4.1% | −9.4% | −5.3% | +0.9% | +14.1% | |
| Buybacks | −987.9 | −995.3 | −1,103.9 | −1,278.0 | −1,297.7 | −1,299.5 | −1,299.9 | −1,287.6 | −1,299.9 | −1,400.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 187.4 | 245.0 | 303.6 | 279.2 | 255.7 | 271.9 | 196.0 | 537.7 | 506.2 | 1,800.0 |
| Shareholders’ equity | 3,491.1 | 3,600.1 | 3,772.4 | 3,568.8 | 3,466.2 | 3,257.1 | 2,929.3 | 2,821.0 | 2,789.4 | 2,882.1 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1,741.3 | 1,854.7 | 1,916.5 | 1,994.8 | 2,064.9 | 2,166.8 | 2,329.9 | 2,414.7 | 2,565.0 | 2,725.4 | |
| Growth | +6.5% | +3.3% | +4.1% | +3.5% | +4.9% | +7.5% | +3.6% | +6.2% | +6.3% | |
| 202.0 | 213.0 | 201.4 | 215.4 | 226.5 | 258.1 | 304.4 | 282.6 | 319.3 | 361.8 | |
| 178.4 | 192.4 | 211.5 | 239.2 | 252.8 | 292.7 | 349.9 | 368.9 | 394.9 | 456.7 | |
| 88.1 | 92.0 | 88.9 | 105.7 | 111.5 | 110.7 | 116.1 | 117.0 | 111.9 | 128.8 | |
| 852.3 | 923.9 | 913.8 | 881.8 | 904.2 | 907.5 | 884.3 | 899.1 | 876.0 | 831.1 | |
| Growth | +8.4% | −1.1% | −3.5% | +2.5% | +0.4% | −2.6% | +1.7% | −2.6% | −5.1% | |
| 896.7 | 970.9 | 978.9 | 962.4 | 970.8 | 949.6 | 928.3 | 975.6 | 972.1 | 945.1 | |
| 171.8 | 168.0 | 157.6 | 136.7 | 124.2 | 134.0 | 131.4 | 135.3 | 126.4 | −111.8 | |
| 724.8 | 802.9 | 821.3 | 825.7 | 846.6 | 815.6 | 796.9 | 840.3 | 845.7 | 1,056.9 | |
| Growth | +10.8% | +2.3% | +0.5% | +2.5% | −3.7% | −2.3% | +5.4% | +0.6% | +25.0% | |
| Per share | ||||||||||
| 4.26 | 4.93 | 5.24 | 5.48 | 6.03 | 6.13 | 6.37 | 7.19 | 7.65 | 9.85 | |
| 4.18 | 4.82 | 5.15 | 5.43 | 5.96 | 6.08 | 6.31 | 7.10 | 7.46 | 9.62 | |
| Growth | +15.3% | +6.8% | +5.4% | +9.8% | +2.0% | +3.8% | +12.5% | +5.1% | +29.0% | |
| 170.2 | 162.7 | 156.6 | 150.6 | 140.5 | 133.1 | 125.2 | 116.9 | 110.6 | 107.3 | |
| 173.3 | 166.6 | 159.4 | 152.1 | 142.0 | 134.1 | 126.3 | 118.3 | 113.4 | 109.9 | |
| Growth | −3.9% | −4.3% | −4.6% | −6.7% | −5.5% | −5.8% | −6.3% | −4.2% | −3.1% | |