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 | 1,062.5 | 1,066.1 | 1,123.8 | 1,214.0 | 1,199.1 | 1,185.7 | 1,172.8 | 1,155.1 | 1,207.7 | 1,213.6 |
| Growth | +0.3% | +5.4% | +8.0% | −1.2% | −1.1% | −1.1% | −1.5% | +4.6% | +0.5% | |
| Net income | 342.5 | 355.8 | 670.1 | 673.8 | 446.1 | 635.0 | 865.3 | 712.9 | 763.0 | 738.3 |
| Growth | +3.9% | +88.4% | +0.5% | −33.8% | +42.3% | +36.3% | −17.6% | +7.0% | −3.2% | |
| EPS, diluted | 0.86 | 0.95 | 1.78 | 1.85 | 1.29 | 1.85 | 2.79 | 2.49 | 2.89 | 3.14 |
| Growth | +10.5% | +87.4% | +3.9% | −30.3% | +43.4% | +50.8% | −10.8% | +16.1% | +8.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 32.2% | 33.4% | 59.6% | 55.5% | 37.2% | 53.6% | 73.8% | 61.7% | 63.2% | 60.8% |
| Free cash flow margin | 20.2% | 36.6% | 47.2% | 49.7% | 60.8% | 58.4% | 55.1% | 61.5% | 59.9% | 70.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 224.8 | 406.7 | 544.5 | 609.5 | 732.3 | 696.3 | 650.0 | 713.0 | 725.0 | 852.8 |
| Capital expenditure | −10.6 | −16.1 | −14.2 | −5.6 | −3.3 | −4.1 | −3.3 | −2.0 | −1.2 | −1.0 |
| Free cash flow | 214.2 | 390.6 | 530.3 | 603.9 | 729.0 | 692.2 | 646.8 | 711.0 | 723.9 | 851.8 |
| Growth | +82.3% | +35.8% | +13.9% | +20.7% | −5.0% | −6.6% | +9.9% | +1.8% | +17.7% | |
| Buybacks | −147.1 | 0.0 | −163.4 | −125.8 | −120.0 | −290.8 | −385.6 | −337.2 | −569.5 | −788.6 |
| Dividends paid | n/a | 0.0 | 0.0 | −41.9 | −82.1 | −94.2 | −110.9 | −123.0 | −130.5 | −132.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 155.4 | 99.9 | 151.9 | 161.8 | 288.0 | 284.7 | 327.4 | 363.7 | 229.5 | 369.0 |
| Total debt | 1,178.7 | 830.4 | 831.6 | 832.8 | 1,243.2 | 1,146.7 | 662.8 | 643.2 | n/a | n/a |
| Net cash (debt) | −1,023.3 | −730.5 | −679.7 | −671.0 | −955.2 | −862.0 | −335.4 | −279.5 | n/a | n/a |
| Shareholders’ equity | 2,548.8 | 3,154.5 | 3,581.9 | 4,309.2 | 4,699.0 | 4,861.4 | 4,642.7 | 5,072.0 | 5,172.4 | 5,147.6 |
| Debt to equity | 0.46 | 0.26 | 0.23 | 0.19 | 0.26 | 0.24 | 0.14 | 0.13 | 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 | ||||||||||
| 224.8 | 406.7 | 544.5 | 609.5 | 732.3 | 696.3 | 650.0 | 713.0 | 725.0 | 852.8 | |
| Growth | +80.9% | +33.9% | +11.9% | +20.1% | −4.9% | −6.6% | +9.7% | +1.7% | +17.6% | |
| 61.3 | 64.4 | 58.2 | 48.8 | 57.8 | 66.0 | 54.3 | 35.2 | 18.4 | 6.9 | |
| Investment | ||||||||||
| −10.6 | −16.1 | −14.2 | −5.6 | −3.3 | −4.1 | −3.3 | −2.0 | −1.2 | −1.0 | |
| calc | 214.2 | 390.6 | 530.3 | 603.9 | 729.0 | 692.2 | 646.8 | 711.0 | 723.9 | 851.8 |
| Growth | +82.3% | +35.8% | +13.9% | +20.7% | −5.0% | −6.6% | +9.9% | +1.8% | +17.7% | |
| calc | 0.50 | 0.99 | 1.37 | 1.62 | 2.03 | 1.97 | 2.08 | 2.48 | 2.74 | 3.62 |
| −93.4 | −303.6 | −317.8 | −422.1 | −772.5 | −160.7 | 410.5 | −179.2 | −142.0 | 228.4 | |
| Financing | ||||||||||
| −157.1 | −158.6 | −171.6 | −173.4 | 167.8 | −527.3 | −1,032.5 | −496.0 | −719.0 | −940.3 | |
| n/a | 0.0 | 0.0 | −41.9 | −82.1 | −94.2 | −110.9 | −123.0 | −130.5 | −132.5 | |
| −147.1 | 0.0 | −163.4 | −125.8 | −120.0 | −290.8 | −385.6 | −337.2 | −569.5 | −788.6 | |
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.