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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,725.1 | 2,935.6 | 3,008.7 | 3,085.2 | 3,717.9 | 3,919.7 | 3,788.3 | 3,872.4 | 4,026.4 |
| Growth | +7.7% | +2.5% | +2.5% | +20.5% | +5.4% | −3.4% | +2.2% | +4.0% | |
| Net income | 376.0 | 512.6 | 561.1 | 602.7 | 769.0 | 872.5 | 788.8 | 863.1 | 869.2 |
| Growth | +36.3% | +9.5% | +7.4% | +27.6% | +13.5% | −9.6% | +9.4% | +0.7% | |
| EPS, diluted | 14.24 | 19.88 | 22.47 | 24.91 | 32.78 | 38.41 | 35.90 | 40.48 | 42.05 |
| Growth | +39.6% | +13.0% | +10.9% | +31.6% | +17.2% | −6.5% | +12.8% | +3.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 57.8% | 57.4% | 57.9% | 58.4% | 58.4% | 58.9% | 59.2% | 60.1% | 59.4% |
| Net margin | 13.8% | 17.5% | 18.6% | 19.5% | 20.7% | 22.3% | 20.8% | 22.3% | 21.6% |
| Free cash flow margin | 14.3% | 14.4% | 16.8% | 20.5% | 21.6% | 18.8% | 22.7% | 22.3% | 21.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 516.3 | 565.0 | 603.5 | 724.7 | 908.8 | 859.1 | 965.9 | 968.3 | 955.8 |
| Capital expenditure | −127.4 | −142.7 | −97.3 | −92.5 | −107.6 | −121.2 | −105.3 | −103.9 | −107.1 |
| Free cash flow | 388.9 | 422.3 | 506.1 | 632.2 | 801.2 | 737.8 | 860.6 | 864.4 | 848.6 |
| Growth | +8.6% | +19.9% | +24.9% | +26.7% | −7.9% | +16.6% | +0.5% | −1.8% | |
| Buybacks | −400.0 | −475.0 | −775.0 | −775.0 | −1,000.0 | −1,100.0 | −900.0 | −850.0 | −800.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 148.7 | 178.1 | 207.8 | 94.3 | 98.6 | 96.0 | 69.8 | 59.4 | 66.9 |
| Total debt | 960.2 | 985.0 | 1,235.4 | 1,284.2 | 1,580.8 | 1,908.5 | 1,888.6 | 1,831.3 | 2,088.2 |
| Net cash (debt) | −811.5 | −806.9 | −1,027.6 | −1,189.9 | −1,482.2 | −1,812.5 | −1,818.8 | −1,771.9 | −2,021.4 |
| Shareholders’ equity | 547.3 | 590.1 | 420.8 | 282.7 | 171.4 | 24.8 | −149.9 | −126.9 | −23.6 |
| Debt to equity | 1.75 | 1.67 | 2.94 | 4.54 | 9.22 | 76.98 | 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 | 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 | |||||||||
| 57.8% | 57.4% | 57.9% | 58.4% | 58.4% | 58.9% | 59.2% | 60.1% | 59.4% | |
| 21.1% | 22.2% | 22.6% | 24.3% | 25.5% | 27.3% | 25.7% | 26.8% | 26.1% | |
| 13.8% | 17.5% | 18.6% | 19.5% | 20.7% | 22.3% | 20.8% | 22.3% | 21.6% | |
| 14.3% | 14.4% | 16.8% | 20.5% | 21.6% | 18.8% | 22.7% | 22.3% | 21.1% | |
| Spending | |||||||||
| 4.7% | 4.8% | 4.8% | 4.5% | 4.6% | 4.5% | 4.9% | 4.9% | 5.0% | |
| 29.2% | 27.7% | 27.2% | 26.6% | 25.4% | 23.9% | 23.9% | 24.2% | 24.8% | |
| 4.7% | 4.9% | 3.2% | 3.0% | 2.9% | 3.1% | 2.8% | 2.7% | 2.7% | |
| 34.5% | 21.4% | 17.7% | 19.5% | 19.0% | 18.5% | 19.0% | 16.8% | 17.1% | |
| Returns | |||||||||
| 68.7% | 86.9% | 133.3% | 213.2% | 448.6% | 3,519.1% | n/a | n/a | n/a | |
| 14.7% | 19.6% | 20.1% | 21.4% | 23.1% | 25.0% | 23.5% | 26.6% | 23.4% | |
| Balance and payout | |||||||||
| 1.75 | 1.67 | 2.94 | 4.54 | 9.22 | 76.98 | n/a | n/a | n/a | |
| 78.5% | 77.5% | 84.9% | 90.0% | 94.8% | 99.3% | 104.5% | 103.9% | 100.6% | |
| 102.9% | 112.5% | 153.1% | 122.6% | 124.8% | 149.1% | 104.6% | 98.3% | 94.3% | |