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 | 3,049.4 | 3,369.0 | 3,807.2 | 4,200.8 | 4,598.6 | 5,541.4 | 6,311.1 | 7,140.0 | 7,492.7 | 8,294.3 |
| Growth | +10.5% | +13.0% | +10.3% | +9.5% | +20.5% | +13.9% | +13.1% | +4.9% | +10.7% | |
| Operating income | 1,085.3 | 1,198.8 | 1,283.6 | 1,402.9 | 1,633.2 | 1,797.5 | 1,584.7 | 1,953.4 | 1,930.3 | 2,419.4 |
| Net income | 712.7 | 820.7 | 993.0 | 1,107.8 | 1,409.6 | 1,377.5 | 1,191.6 | 1,631.0 | 1,509.0 | 1,905.4 |
| Growth | +15.2% | +21.0% | +11.6% | +27.2% | −2.3% | −13.5% | +36.9% | −7.5% | +26.3% | |
| EPS, diluted | 1.19 | 1.42 | 1.76 | 2.03 | 2.64 | 1.29 | 1.12 | 1.54 | 1.49 | 1.94 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.7% | 63.5% | 60.3% | 60.0% | 59.2% | 56.1% | 50.3% | 53.1% | 54.0% | 55.8% |
| Operating margin | 35.6% | 35.6% | 33.7% | 33.4% | 35.5% | 32.4% | 25.1% | 27.4% | 25.8% | 29.2% |
| Net margin | 23.4% | 24.4% | 26.1% | 26.4% | 30.7% | 24.9% | 18.9% | 22.8% | 20.1% | 23.0% |
| Free cash flow margin | 19.7% | 26.8% | 28.9% | 24.1% | 28.6% | 20.1% | 11.1% | 21.0% | 22.2% | 23.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 701.4 | 987.7 | 1,161.9 | 1,113.8 | 1,364.2 | 1,155.7 | 887.7 | 1,717.8 | 1,928.5 | 2,098.2 |
| Capital expenditure | −99.8 | −83.4 | −61.9 | −101.7 | −48.7 | −43.9 | −188.7 | −221.4 | −264.1 | −132.3 |
| Free cash flow | 601.5 | 904.3 | 1,099.9 | 1,012.1 | 1,315.4 | 1,111.9 | 699.0 | 1,496.3 | 1,664.5 | 1,965.9 |
| Growth | +50.3% | +21.6% | −8.0% | +30.0% | −15.5% | −37.1% | +114.1% | +11.2% | +18.1% | |
| Buybacks | −2,252.4 | −361.2 | −1,342.1 | −707.3 | −595.9 | −13.8 | −771.0 | −659.0 | −3,771.9 | −103.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 377.6 | 528.6 | 637.5 | 798.0 | 1,180.4 | 1,326.5 | 1,307.1 | 2,297.7 | 1,533.3 | 2,088.1 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 374.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2,297.7 | 1,159.3 | n/a |
| Shareholders’ equity | 3,329.7 | 3,895.2 | 3,610.9 | 4,171.3 | 5,160.9 | 6,567.0 | 7,025.0 | 8,228.7 | 5,957.7 | 8,254.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.06 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 63.7% | 63.5% | 60.3% | 60.0% | 59.2% | 56.1% | 50.3% | 53.1% | 54.0% | 55.8% | |
| 35.6% | 35.6% | 33.7% | 33.4% | 35.5% | 32.4% | 25.1% | 27.4% | 25.8% | 29.2% | |
| 35.4% | 35.7% | 34.0% | 33.7% | 35.4% | 32.5% | 24.9% | 29.0% | 26.6% | 29.9% | |
| 23.4% | 24.4% | 26.1% | 26.4% | 30.7% | 24.9% | 18.9% | 22.8% | 20.1% | 23.0% | |
| 19.7% | 26.8% | 28.9% | 24.1% | 28.6% | 20.1% | 11.1% | 21.0% | 22.2% | 23.7% | |
| Spending | ||||||||||
| 3.3% | 2.5% | 1.6% | 2.4% | 1.1% | 0.8% | 3.0% | 3.1% | 3.5% | 1.6% | |
| 34.0% | 31.7% | 23.2% | 21.8% | 13.3% | 23.5% | 24.2% | 21.2% | 24.1% | 23.2% | |
| Returns | ||||||||||
| 21.4% | 21.1% | 27.5% | 26.6% | 27.3% | 21.0% | 17.0% | 19.8% | 25.3% | 23.1% | |
| 17.2% | 17.1% | 21.9% | 21.5% | 22.7% | 17.6% | 14.4% | 16.8% | 19.5% | 19.1% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.06 | n/a | |
| 374.4% | 39.9% | 122.0% | 69.9% | 45.3% | 1.2% | 110.3% | 44.0% | 226.6% | 5.3% | |