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 | 2,274.6 | 2,624.4 | 3,028.7 | 3,003.3 | 2,655.4 | 3,234.2 | 3,761.2 | 4,191.6 | 4,008.7 | 4,233.0 |
| Growth | +15.4% | +15.4% | −0.8% | −11.6% | +21.8% | +16.3% | +11.4% | −4.4% | +5.6% | |
| Operating income | 283.6 | 376.9 | 375.5 | 370.9 | 282.1 | 461.7 | 612.3 | 717.8 | 636.5 | 718.1 |
| Net income | 198.4 | 247.5 | 287.1 | 293.1 | 206.1 | 276.6 | 472.2 | 545.2 | 466.1 | 520.5 |
| Growth | +24.8% | +16.0% | +2.1% | −29.7% | +34.2% | +70.7% | +15.5% | −14.5% | +11.7% | |
| EPS, diluted | 2.91 | 3.71 | 4.37 | 4.68 | 3.42 | 4.60 | 8.04 | 9.37 | 8.15 | 9.32 |
| Growth | +27.5% | +17.8% | +7.1% | −26.9% | +34.5% | +74.8% | +16.5% | −13.0% | +14.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.6% | 33.3% | 34.0% | 33.5% | 32.8% | 33.0% | 34.1% | 35.0% | 36.7% | 36.2% |
| Operating margin | 12.5% | 14.4% | 12.4% | 12.4% | 10.6% | 14.3% | 16.3% | 17.1% | 15.9% | 17.0% |
| Net margin | 8.7% | 9.4% | 9.5% | 9.8% | 7.8% | 8.6% | 12.6% | 13.0% | 11.6% | 12.3% |
| Free cash flow margin | 11.5% | 10.4% | 8.5% | 11.1% | 11.0% | 9.4% | 8.3% | 13.8% | 12.0% | 12.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 312.6 | 334.8 | 329.2 | 403.2 | 351.4 | 365.1 | 383.4 | 667.5 | 599.0 | 661.2 |
| Capital expenditure | −49.9 | −61.7 | −71.2 | −69.6 | −59.2 | −62.5 | −71.9 | −91.0 | −116.6 | −127.0 |
| Free cash flow | 262.7 | 273.2 | 257.9 | 333.6 | 292.2 | 302.5 | 311.5 | 576.6 | 482.4 | 534.2 |
| Growth | +4.0% | −5.6% | +29.3% | −12.4% | +3.5% | +3.0% | +85.1% | −16.3% | +10.7% | |
| Buybacks | −342.0 | −43.2 | −201.7 | −292.7 | −113.5 | −164.5 | −181.3 | −198.8 | −263.8 | −338.3 |
| Dividends paid | −87.3 | −92.5 | −102.1 | −117.9 | −118.1 | −121.9 | −130.7 | −148.0 | −162.1 | −168.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 379.2 | 326.7 | 358.8 | 199.6 | 257.3 | 193.0 | 197.2 | 393.8 | 377.3 | 308.8 |
| Total debt | n/a | n/a | n/a | 712.4 | 715.6 | 717.9 | 1,121.4 | 1,102.8 | 1,250.6 | 1,150.2 |
| Net cash (debt) | n/a | n/a | n/a | −512.9 | −458.3 | −524.9 | −924.3 | −709.0 | −873.3 | −841.4 |
| Shareholders’ equity | 711.5 | 931.6 | 886.9 | 818.2 | 790.3 | 863.9 | 1,034.0 | 1,308.9 | 1,327.4 | 1,469.8 |
| Debt to equity | n/a | n/a | n/a | 0.87 | 0.91 | 0.83 | 1.08 | 0.84 | 0.94 | 0.78 |
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 | ||||||||||
| 379.2 | 326.7 | 358.8 | 199.6 | 257.3 | 193.0 | 197.2 | 393.8 | 377.3 | 308.8 | |
| 274.0 | 395.3 | 396.9 | 374.6 | 373.5 | 429.1 | 541.5 | 538.8 | 482.0 | 538.8 | |
| 255.4 | 348.7 | 361.8 | 393.7 | 381.3 | 539.9 | 665.5 | 562.9 | 544.0 | 633.4 | |
| 372.4 | 477.0 | 478.8 | 529.3 | 522.1 | 511.7 | 544.9 | 575.3 | 619.2 | 702.8 | |
| 231.9 | 234.6 | 281.3 | 337.1 | 335.6 | 430.2 | 665.3 | 694.5 | 804.9 | 886.7 | |
| 1,943.4 | 2,406.5 | 2,349.8 | 2,371.2 | 2,314.5 | 2,592.3 | 3,180.5 | 3,377.3 | 3,520.1 | 3,777.6 | |
| Growth | +23.8% | −2.4% | +0.9% | −2.4% | +12.0% | +22.7% | +6.2% | +4.2% | +7.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.1 | 0.1 | 0.8 | 11.0 | 0.0 | 100.0 | 0.0 | |
| n/a | n/a | n/a | 712.3 | 715.5 | 717.1 | 1,110.4 | 1,102.8 | 1,150.6 | 1,150.2 | |
| calc | n/a | n/a | n/a | 712.4 | 715.6 | 717.9 | 1,121.4 | 1,102.8 | 1,250.6 | 1,150.2 |
| 1,231.2 | 1,474.1 | 1,462.2 | 1,552.1 | 1,524.2 | 1,728.4 | 2,146.5 | 2,068.4 | 2,192.7 | 2,307.8 | |
| Equity | ||||||||||
| 2,236.1 | 2,388.2 | 2,564.4 | 2,736.5 | 2,821.4 | 2,970.3 | 3,306.5 | 3,688.0 | 3,993.0 | 4,342.1 | |
| 711.5 | 931.6 | 886.9 | 818.2 | 790.3 | 863.9 | 1,034.0 | 1,308.9 | 1,327.4 | 1,469.8 | |
| Growth | +30.9% | −4.8% | −7.8% | −3.4% | +9.3% | +19.7% | +26.6% | +1.4% | +10.7% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −512.9 | −458.3 | −524.9 | −924.3 | −709.0 | −873.3 | −841.4 |
| 65.7 | 65.7 | 63.5 | 60.6 | 59.6 | 58.8 | 57.6 | 57.0 | 56.2 | 54.8 | |
| calc | 10.83 | 14.19 | 13.96 | 13.50 | 13.25 | 14.70 | 17.94 | 22.97 | 23.62 | 26.80 |
Lines marked calc are worked out here from filed figures; point at one for how.