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 | 2,405.4 | 2,585.3 | 2,745.1 | 2,846.4 | 2,477.8 | 2,765.0 | 2,987.7 | 3,283.0 | 3,630.7 | 3,938.5 |
| Growth | +7.5% | +6.2% | +3.7% | −12.9% | +11.6% | +8.1% | +9.9% | +10.6% | +8.5% | |
| Operating income | 276.6 | 319.3 | 397.3 | 411.4 | 226.5 | 504.3 | 468.0 | 530.5 | 678.1 | 684.5 |
| Net income | 186.1 | 113.5 | 333.7 | 325.1 | 72.5 | 316.3 | 367.0 | 412.2 | 519.9 | 488.0 |
| Growth | −39.0% | +194.0% | −2.6% | −77.7% | +336.3% | +16.0% | +12.3% | +26.1% | −6.1% | |
| EPS, diluted | 2.07 | 1.28 | 3.76 | 3.67 | 0.83 | 3.66 | 4.38 | 4.98 | 6.32 | 6.11 |
| Growth | −38.2% | +193.7% | −2.4% | −77.4% | +341.0% | +19.7% | +13.7% | +26.9% | −3.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.6% | 31.7% | 32.3% | 32.0% | 31.6% | 32.5% | 30.9% | 33.8% | 34.4% | 35.4% |
| Operating margin | 11.5% | 12.4% | 14.5% | 14.5% | 9.1% | 18.2% | 15.7% | 16.2% | 18.7% | 17.4% |
| Net margin | 7.7% | 4.4% | 12.2% | 11.4% | 2.9% | 11.4% | 12.3% | 12.6% | 14.3% | 12.4% |
| Free cash flow margin | 5.4% | 5.2% | 10.1% | 9.4% | 15.0% | −3.5% | 5.8% | 13.1% | 12.1% | 13.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 240.7 | 247.2 | 371.8 | 357.7 | 435.9 | −8.4 | 277.7 | 538.0 | 562.6 | 668.8 |
| Capital expenditure | −111.4 | −113.3 | −95.5 | −91.4 | −63.7 | −88.4 | −103.9 | −107.6 | −123.9 | −121.3 |
| Free cash flow | 129.3 | 133.9 | 276.3 | 266.3 | 372.2 | −96.8 | 173.8 | 430.4 | 438.7 | 547.5 |
| Growth | +3.6% | +106.3% | −3.6% | +39.8% | −126.0% | +147.6% | +1.9% | +24.8% | ||
| Buybacks | −77.8 | −32.9 | −56.1 | −41.4 | −73.2 | −104.8 | −245.3 | −60.0 | −104.5 | −521.0 |
| Dividends paid | −44.6 | −45.4 | −47.3 | −52.1 | −59.0 | −75.8 | −87.9 | −95.8 | −104.7 | −111.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 460.7 | 389.8 | 561.2 | 612.1 | 859.8 | 647.5 | 561.2 | 489.2 | 439.3 | 1,742.9 |
| Total debt | 2.4 | 9.1 | 10.6 | 15.2 | 15.5 | 12.1 | 9.9 | 8.0 | 235.2 | 524.3 |
| Net cash (debt) | 458.3 | 380.7 | 550.6 | 596.9 | 844.3 | 635.4 | 551.3 | 481.2 | 204.1 | 1,218.6 |
| Shareholders’ equity | 1,426.4 | 1,596.1 | 1,822.4 | 2,074.9 | 2,126.4 | 2,225.8 | 2,248.1 | 2,528.2 | 2,778.8 | 4,084.4 |
| Debt to equity | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.08 | 0.13 |
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 | ||||||||||
| 460.7 | 389.8 | 561.2 | 612.1 | 859.8 | 647.5 | 561.2 | 489.2 | 439.3 | 1,742.9 | |
| 295.2 | 311.9 | 380.5 | 392.9 | 360.5 | 430.9 | 533.9 | 575.4 | 612.3 | 671.9 | |
| 464.5 | 521.7 | 518.8 | 531.5 | 525.1 | 509.1 | 526.8 | 561.0 | 577.2 | 627.0 | |
| 774.7 | 886.8 | 875.9 | 927.2 | 944.8 | 924.3 | 964.8 | 1,016.3 | 1,430.1 | 1,511.2 | |
| 3,601.7 | 3,700.2 | 3,846.8 | 4,107.7 | 4,277.6 | 3,565.4 | 3,780.3 | 3,932.6 | 4,731.3 | 6,310.4 | |
| Growth | +2.7% | +4.0% | +6.8% | +4.1% | −16.6% | +6.0% | +4.0% | +20.3% | +33.4% | |
| Liabilities | ||||||||||
| 0.6 | 0.9 | 1.8 | 2.3 | 2.5 | 2.2 | 2.2 | 2.3 | 2.6 | 2.8 | |
| 1.8 | 8.2 | 8.8 | 12.9 | 13.0 | 9.9 | 7.7 | 5.7 | 232.6 | 521.5 | |
| calc | 2.4 | 9.1 | 10.6 | 15.2 | 15.5 | 12.1 | 9.9 | 8.0 | 235.2 | 524.3 |
| 2,173.3 | 2,102.4 | 2,021.9 | 2,029.9 | 2,149.7 | 1,334.7 | 1,522.9 | 1,393.5 | 1,945.5 | 2,219.1 | |
| Equity | ||||||||||
| 1,789.2 | 1,856.1 | 2,110.3 | 2,372.4 | 2,319.3 | 2,461.6 | 2,509.7 | 2,778.0 | 3,115.6 | 2,987.1 | |
| 1,426.4 | 1,596.1 | 1,822.4 | 2,074.9 | 2,126.4 | 2,225.8 | 2,248.1 | 2,528.2 | 2,778.8 | 4,084.4 | |
| Growth | +11.9% | +14.2% | +13.9% | +2.5% | +4.7% | +1.0% | +12.5% | +9.9% | +47.0% | |
| Per share and net cash | ||||||||||
| calc | 458.3 | 380.7 | 550.6 | 596.9 | 844.3 | 635.4 | 551.3 | 481.2 | 204.1 | 1,218.6 |
| 89.5 | 88.2 | 87.6 | 87.8 | 86.5 | 85.5 | 82.7 | 82.1 | 81.5 | 86.0 | |
| calc | 15.94 | 18.10 | 20.80 | 23.63 | 24.58 | 26.03 | 27.18 | 30.79 | 34.10 | 47.49 |
Lines marked calc are worked out here from filed figures; point at one for how.