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 | 1,678.9 | 1,794.9 | 1,834.1 | 1,858.9 | 1,688.2 | 1,731.2 | 1,919.0 | 2,299.2 | 2,313.3 | 2,534.3 |
| Growth | +6.9% | +2.2% | +1.4% | −9.2% | +2.5% | +10.8% | +19.8% | +0.6% | +9.6% | |
| Operating income | 511.7 | 523.4 | 508.1 | 488.5 | 399.6 | 409.8 | 370.0 | 495.7 | 459.7 | 473.9 |
| Net income | 347.6 | 406.8 | 437.9 | 424.7 | 347.6 | 360.8 | 318.8 | 428.4 | 404.5 | 384.8 |
| Growth | +17.0% | +7.6% | −3.0% | −18.2% | +3.8% | −11.7% | +34.4% | −5.6% | −4.9% | |
| EPS, diluted | 1.19 | 1.41 | 1.62 | 1.66 | 1.41 | 1.50 | 1.36 | 1.84 | 1.76 | 1.74 |
| Growth | +18.5% | +14.9% | +2.5% | −15.1% | +6.4% | −9.3% | +35.3% | −4.3% | −1.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.8% | 38.7% | 37.6% | 37.0% | 35.9% | 35.8% | 31.8% | 33.2% | 33.3% | 34.2% |
| Operating margin | 30.5% | 29.2% | 27.7% | 26.3% | 23.7% | 23.7% | 19.3% | 21.6% | 19.9% | 18.7% |
| Net margin | 20.7% | 22.7% | 23.9% | 22.8% | 20.6% | 20.8% | 16.6% | 18.6% | 17.5% | 15.2% |
| Free cash flow margin | 21.2% | 22.1% | 25.4% | 22.7% | 24.5% | 16.9% | 10.0% | 15.4% | 15.3% | 18.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 477.0 | 501.0 | 552.4 | 506.0 | 464.5 | 362.2 | 338.2 | 537.2 | 498.2 | 587.1 |
| Capital expenditure | −121.0 | −104.0 | −86.0 | −84.6 | −51.7 | −68.8 | −146.4 | −183.7 | −144.7 | −129.1 |
| Free cash flow | 356.1 | 397.0 | 466.4 | 421.4 | 412.8 | 293.3 | 191.8 | 353.6 | 353.5 | 458.0 |
| Growth | +11.5% | +17.5% | −9.7% | −2.0% | −28.9% | −34.6% | +84.4% | −0.0% | +29.6% | |
| Buybacks | −163.4 | −231.4 | −591.6 | −331.5 | −288.5 | −324.6 | −112.5 | −147.4 | −206.1 | −315.5 |
| Dividends paid | −101.1 | −108.8 | −116.6 | −116.3 | −117.2 | −115.3 | −113.1 | −112.2 | −110.4 | −106.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 546.5 | 569.7 | 217.0 | 296.3 | 423.4 | 262.3 | 214.8 | 226.4 | 233.3 | 145.6 |
| Total debt | 185.6 | 78.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 360.9 | 491.7 | 217.0 | 296.3 | 423.4 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1,910.4 | 2,049.5 | 1,861.8 | 1,938.1 | 1,963.9 | 1,938.0 | 2,065.8 | 2,312.5 | 2,468.0 | 2,487.8 |
| Debt to equity | 0.10 | 0.04 | 0.00 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 477.0 | 501.0 | 552.4 | 506.0 | 464.5 | 362.2 | 338.2 | 537.2 | 498.2 | 587.1 | |
| Growth | +5.0% | +10.3% | −8.4% | −8.2% | −22.0% | −6.6% | +58.9% | −7.3% | +17.8% | |
| 88.6 | 99.6 | 102.2 | 104.7 | 104.7 | 99.1 | 96.6 | 93.3 | 94.7 | 104.0 | |
| Investment | ||||||||||
| −121.0 | −104.0 | −86.0 | −84.6 | −51.7 | −68.8 | −146.4 | −183.7 | −144.7 | −129.1 | |
| calc | 356.1 | 397.0 | 466.4 | 421.4 | 412.8 | 293.3 | 191.8 | 353.6 | 353.5 | 458.0 |
| Growth | +11.5% | +17.5% | −9.7% | −2.0% | −28.9% | −34.6% | +84.4% | −0.0% | +29.6% | |
| calc | 1.22 | 1.38 | 1.73 | 1.66 | 1.69 | 1.24 | 0.83 | 1.54 | 1.56 | 2.10 |
| −251.4 | −77.7 | −185.8 | −56.7 | 26.4 | −113.1 | −172.7 | −299.4 | −202.1 | −266.9 | |
| Financing | ||||||||||
| −230.7 | −400.0 | −719.3 | −370.0 | −363.9 | −410.1 | −209.0 | −230.2 | −289.3 | −407.9 | |
| −101.1 | −108.8 | −116.6 | −116.3 | −117.2 | −115.3 | −113.1 | −112.2 | −110.4 | −106.9 | |
| −163.4 | −231.4 | −591.6 | −331.5 | −288.5 | −324.6 | −112.5 | −147.4 | −206.1 | −315.5 | |
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.