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 | 2,570.8 | 2,736.9 | 3,000.8 | 3,520.5 | 3,709.4 | 4,022.2 | 4,371.2 | 4,476.9 | 4,767.1 | 5,079.9 |
| Growth | +6.5% | +9.6% | +17.3% | +5.4% | +8.4% | +8.7% | +2.4% | +6.5% | +6.6% | |
| Operating income | 341.2 | 331.3 | 348.2 | 429.4 | 438.7 | 509.0 | 502.2 | 630.9 | 702.1 | 750.2 |
| Net income | 269.7 | 263.1 | 282.0 | 304.9 | 308.3 | 369.4 | 353.4 | 631.3 | 513.7 | 552.5 |
| Growth | −2.4% | +7.2% | +8.1% | +1.1% | +19.8% | −4.3% | +78.6% | −18.6% | +7.6% | |
| EPS, diluted | 1.28 | 1.34 | 1.45 | 1.56 | 1.57 | 1.91 | 1.88 | 3.41 | 2.85 | 3.13 |
| Growth | +4.7% | +8.2% | +7.6% | +0.6% | +21.7% | −1.6% | +81.4% | −16.4% | +9.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.5% | 38.6% | 36.0% | 34.8% | 34.8% | 35.6% | 35.1% | 35.1% | 35.5% | 36.0% |
| Operating margin | 13.3% | 12.1% | 11.6% | 12.2% | 11.8% | 12.7% | 11.5% | 14.1% | 14.7% | 14.8% |
| Net margin | 10.5% | 9.6% | 9.4% | 8.7% | 8.3% | 9.2% | 8.1% | 14.1% | 10.8% | 10.9% |
| Free cash flow margin | 10.3% | 11.0% | 8.5% | 10.0% | 13.9% | 15.9% | 9.0% | 9.7% | 11.2% | 14.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 345.8 | 359.1 | 339.5 | 427.9 | 584.3 | 694.3 | 443.7 | 490.8 | 615.4 | 812.9 |
| Capital expenditure | −81.9 | −57.2 | −85.0 | −74.9 | −70.2 | −53.3 | −50.6 | −55.4 | −82.8 | −78.2 |
| Free cash flow | 263.8 | 301.8 | 254.5 | 353.0 | 514.1 | 640.9 | 393.1 | 435.4 | 532.7 | 734.7 |
| Growth | +14.4% | −15.7% | +38.7% | +45.7% | +24.7% | −38.7% | +10.8% | +22.3% | +37.9% | |
| Buybacks | −345.2 | −219.8 | −154.2 | −30.0 | −137.1 | −298.2 | −214.1 | −225.5 | −252.7 | n/a |
| Dividends paid | n/a | −46.7 | −57.1 | −64.7 | −74.2 | −80.5 | −91.8 | −100.0 | −108.5 | −117.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 422.6 | 504.5 | 368.4 | 467.1 | 680.4 | 899.5 | 646.8 | 583.7 | 648.2 | 853.8 |
| Total debt | 737.3 | 1,045.9 | 1,009.1 | 1,373.3 | 1,340.9 | 1,655.9 | 1,275.3 | 1,257.0 | 1,221.4 | 1,542.3 |
| Net cash (debt) | −314.7 | −541.4 | −640.7 | −906.2 | −660.5 | −756.5 | −628.5 | −673.3 | −573.2 | −688.5 |
| Shareholders’ equity | 1,286.6 | 1,424.0 | 1,404.2 | 1,689.2 | 1,834.2 | 1,897.1 | 1,826.2 | 2,248.4 | 2,389.6 | 2,549.4 |
| Debt to equity | 0.57 | 0.73 | 0.72 | 0.81 | 0.73 | 0.87 | 0.70 | 0.56 | 0.51 | 0.60 |
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 | ||||||||||
| 422.6 | 504.5 | 368.4 | 467.1 | 680.4 | 899.5 | 646.8 | 583.7 | 648.2 | 853.8 | |
| 615.3 | 693.1 | 774.2 | 914.3 | 881.0 | 887.7 | 994.8 | 1,116.3 | 1,198.6 | 1,240.6 | |
| 193.2 | 207.0 | 212.7 | 254.0 | 231.1 | 215.1 | 180.8 | 189.8 | 207.9 | 190.4 | |
| 1,069.4 | 1,337.1 | 1,393.8 | 1,574.5 | 1,695.7 | 1,731.0 | 1,684.2 | 1,683.8 | 1,669.8 | 1,781.1 | |
| 2,885.9 | 3,449.6 | 3,529.4 | 4,454.2 | 4,873.5 | 4,975.3 | 4,588.8 | 4,805.7 | 4,987.2 | 5,843.3 | |
| Growth | +19.5% | +2.3% | +26.2% | +9.4% | +2.1% | −7.8% | +4.7% | +3.8% | +17.2% | |
| Liabilities | ||||||||||
| 39.2 | 39.2 | 33.5 | 33.5 | 33.5 | 383.4 | 26.1 | 432.2 | 26.2 | 376.0 | |
| 698.2 | 1,006.7 | 975.6 | 1,339.8 | 1,307.4 | 1,272.5 | 1,249.2 | 824.7 | 1,195.3 | 1,166.3 | |
| calc | 737.3 | 1,045.9 | 1,009.1 | 1,373.3 | 1,340.9 | 1,655.9 | 1,275.3 | 1,257.0 | 1,221.4 | 1,542.3 |
| 1,594.7 | 2,020.8 | 2,125.3 | 2,765.0 | 3,039.3 | 3,078.1 | 2,762.7 | 2,557.3 | 2,597.5 | 3,293.9 | |
| Equity | ||||||||||
| 358.1 | 356.0 | 438.5 | 648.7 | 741.7 | 732.5 | 780.0 | 1,085.2 | 1,236.7 | 1,390.2 | |
| 1,286.6 | 1,424.0 | 1,404.2 | 1,689.2 | 1,834.2 | 1,897.1 | 1,826.2 | 2,248.4 | 2,389.6 | 2,549.4 | |
| Growth | +10.7% | −1.4% | +20.3% | +8.6% | +3.4% | −3.7% | +23.1% | +6.3% | +6.7% | |
| Per share and net cash | ||||||||||
| calc | −314.7 | −541.4 | −640.7 | −906.2 | −660.5 | −756.5 | −628.5 | −673.3 | −573.2 | −688.5 |
| 198.8 | 192.8 | 189.3 | 190.1 | 189.0 | 185.3 | 182.9 | 179.5 | 174.7 | 170.3 | |
| calc | 6.47 | 7.39 | 7.42 | 8.88 | 9.70 | 10.24 | 9.98 | 12.53 | 13.68 | 14.97 |
Lines marked calc are worked out here from filed figures; point at one for how.