Closing prices at the end of each trading day, from 13 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 | 2,108.9 | 2,271.0 | 2,411.8 | 2,488.0 | 2,391.3 | 2,500.8 | 2,557.0 | 2,845.4 | 3,121.2 | 3,498.4 |
| Growth | +7.7% | +6.2% | +3.2% | −3.9% | +4.6% | +2.2% | +11.3% | +9.7% | +12.1% | |
| Operating income | 296.5 | 325.1 | 373.6 | 404.0 | 288.8 | 377.1 | 423.4 | 484.6 | 528.6 | 633.5 |
| Net income | 187.3 | 214.9 | 275.7 | 307.6 | 201.4 | 262.8 | 294.3 | 354.5 | 405.0 | 484.2 |
| Growth | +14.7% | +28.3% | +11.5% | −34.5% | +30.5% | +12.0% | +20.4% | +14.2% | +19.6% | |
| EPS, diluted | 4.15 | 4.80 | 6.22 | 7.15 | 4.80 | 6.47 | 7.62 | 9.20 | 10.55 | 12.87 |
| Growth | +15.7% | +29.6% | +15.0% | −32.9% | +34.8% | +17.8% | +20.7% | +14.7% | +22.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.8% | 35.3% | 36.1% | 36.1% | 35.2% | 37.1% | 37.3% | 37.5% | 37.0% | 37.2% |
| Operating margin | 14.1% | 14.3% | 15.5% | 16.2% | 12.1% | 15.1% | 16.6% | 17.0% | 16.9% | 18.1% |
| Net margin | 8.9% | 9.5% | 11.4% | 12.4% | 8.4% | 10.5% | 11.5% | 12.5% | 13.0% | 13.8% |
| Free cash flow margin | 17.8% | 14.8% | 11.7% | 14.1% | 8.9% | 13.9% | 10.0% | 14.2% | 15.5% | 15.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 423.2 | 388.7 | 336.3 | 421.4 | 261.2 | 387.7 | 294.8 | 448.1 | 544.3 | 643.4 |
| Capital expenditure | −46.8 | −52.7 | −53.4 | −69.8 | −47.5 | −41.1 | −38.2 | −44.7 | −61.0 | −89.7 |
| Free cash flow | 376.4 | 336.0 | 282.9 | 351.7 | 213.7 | 346.6 | 256.6 | 403.4 | 483.3 | 553.7 |
| Growth | −10.7% | −15.8% | +24.3% | −39.2% | +62.2% | −26.0% | +57.2% | +19.8% | +14.6% | |
| Buybacks | −105.2 | −52.1 | −198.6 | −50.7 | −200.0 | −343.1 | −56.9 | −50.1 | −250.0 | −465.0 |
| Dividends paid | −23.1 | −24.7 | −26.3 | −28.2 | −28.2 | −28.7 | −28.8 | −30.2 | −31.7 | −34.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 553.8 | 475.1 | 276.1 | 391.0 | 198.2 | 171.0 | 257.0 | 406.9 | 385.0 | 371.3 |
| Total debt | 815.6 | 814.0 | 762.3 | 760.6 | 958.3 | 1,050.6 | 1,051.9 | 1,050.4 | 958.9 | 757.9 |
| Net cash (debt) | −261.8 | −338.9 | −486.2 | −369.6 | −760.0 | −879.6 | −794.9 | −643.5 | −573.9 | −386.5 |
| Shareholders’ equity | 1,291.2 | 1,527.8 | 1,530.8 | 1,774.4 | 1,787.6 | 1,826.5 | 1,981.2 | 2,328.4 | 2,449.8 | 2,533.6 |
| Debt to equity | 0.63 | 0.53 | 0.50 | 0.43 | 0.54 | 0.58 | 0.53 | 0.45 | 0.39 | 0.30 |
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 | ||||||||||
| 2,108.9 | 2,271.0 | 2,411.8 | 2,488.0 | 2,391.3 | 2,500.8 | 2,557.0 | 2,845.4 | 3,121.2 | 3,498.4 | |
| Growth | +7.7% | +6.2% | +3.2% | −3.9% | +4.6% | +2.2% | +11.3% | +9.7% | +12.1% | |
| 1,374.2 | 1,470.2 | 1,540.6 | 1,589.2 | 1,550.1 | 1,573.0 | 1,602.4 | 1,778.2 | 1,967.6 | 2,196.8 | |
| 734.7 | 800.8 | 871.3 | 898.7 | 841.2 | 927.8 | 954.6 | 1,067.2 | 1,153.5 | 1,301.5 | |
| Growth | +9.0% | +8.8% | +3.2% | −6.4% | +10.3% | +2.9% | +11.8% | +8.1% | +12.8% | |
| 59.4 | 61.4 | 64.5 | 72.5 | 74.8 | 88.5 | 80.8 | 85.8 | 91.6 | 95.2 | |
| 265.6 | 292.4 | 306.5 | 301.4 | 303.3 | 326.1 | 324.1 | 359.7 | 373.5 | 399.6 | |
| 296.5 | 325.1 | 373.6 | 404.0 | 288.8 | 377.1 | 423.4 | 484.6 | 528.6 | 633.5 | |
| Growth | +9.6% | +14.9% | +8.1% | −28.5% | +30.6% | +12.3% | +14.4% | +9.1% | +19.8% | |
| 268.0 | 299.6 | 356.2 | 396.5 | 263.1 | 349.0 | 389.2 | 463.1 | 522.1 | 620.0 | |
| 78.6 | 84.7 | 80.5 | 88.9 | 61.7 | 86.1 | 94.8 | 108.6 | 117.1 | 135.8 | |
| 187.3 | 214.9 | 275.7 | 307.6 | 201.4 | 262.8 | 294.3 | 354.5 | 405.0 | 484.2 | |
| Growth | +14.7% | +28.3% | +11.5% | −34.5% | +30.5% | +12.0% | +20.4% | +14.2% | +19.6% | |
| Per share | ||||||||||
| 4.22 | 4.86 | 6.28 | 7.20 | 4.83 | 6.50 | 7.67 | 9.26 | 10.61 | 12.94 | |
| 4.15 | 4.80 | 6.22 | 7.15 | 4.80 | 6.47 | 7.62 | 9.20 | 10.55 | 12.87 | |
| Growth | +15.7% | +29.6% | +15.0% | −32.9% | +34.8% | +17.8% | +20.7% | +14.7% | +22.0% | |
| 44.4 | 44.2 | 43.9 | 42.7 | 41.7 | 40.4 | 38.4 | 38.3 | 38.2 | 37.4 | |
| 45.0 | 44.8 | 44.3 | 43.0 | 42.0 | 40.6 | 38.6 | 38.5 | 38.4 | 37.6 | |
| Growth | −0.6% | −1.0% | −2.9% | −2.4% | −3.3% | −4.8% | −0.3% | −0.4% | −1.9% | |