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 | 2,991.5 | 3,358.1 | 4,043.7 | 4,109.1 | 4,015.1 | 5,256.3 | 6,260.1 | 5,866.2 | 5,814.8 | 5,496.4 |
| Growth | +12.3% | +20.4% | +1.6% | −2.3% | +30.9% | +19.1% | −6.3% | −0.9% | −5.5% | |
| Operating income | 483.8 | 575.9 | 817.1 | 818.7 | 906.9 | 1,391.6 | 1,840.6 | 1,640.7 | 1,544.0 | 1,361.0 |
| Net income | 295.8 | 463.8 | 605.7 | 615.5 | 672.7 | 1,034.4 | 1,377.2 | 1,239.5 | 1,186.1 | 1,023.7 |
| Growth | +56.8% | +30.6% | +1.6% | +9.3% | +53.8% | +33.1% | −10.0% | −4.3% | −13.7% | |
| EPS, diluted | 3.56 | 5.63 | 4.92 | 5.10 | 5.68 | 8.89 | 6.09 | 5.63 | 5.48 | 4.84 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 16.2% | 17.1% | 20.2% | 19.9% | 22.6% | 26.5% | 29.4% | 28.0% | 26.6% | 24.8% |
| Net margin | 9.9% | 13.8% | 15.0% | 15.0% | 16.8% | 19.7% | 22.0% | 21.1% | 20.4% | 18.6% |
| Free cash flow margin | 4.9% | 4.6% | 7.7% | 12.3% | 17.6% | 12.6% | 14.6% | 13.8% | 15.3% | 17.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 565.6 | 536.3 | 900.1 | 983.9 | 933.0 | 1,212.6 | 1,691.6 | 1,569.1 | 1,659.3 | 1,370.1 |
| Capital expenditure | −417.9 | −382.1 | −588.3 | −479.3 | −225.1 | −550.1 | −775.1 | −757.3 | −771.3 | −415.0 |
| Free cash flow | 147.6 | 154.2 | 311.8 | 504.6 | 707.9 | 662.5 | 916.4 | 811.8 | 888.0 | 955.1 |
| Growth | +4.4% | +102.3% | +61.8% | +40.3% | −6.4% | +38.3% | −11.4% | +9.4% | +7.6% | |
| Buybacks | −130.3 | −8.0 | −163.3 | −241.0 | −364.1 | −536.5 | −1,277.2 | −453.6 | −967.3 | −730.3 |
| Dividends paid | n/a | −33.0 | −42.6 | −54.6 | −71.0 | −92.4 | −134.5 | −175.1 | −223.6 | −235.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.2 | 127.5 | 190.3 | 403.6 | 401.4 | 462.6 | 186.3 | 433.8 | 108.7 | 120.1 |
| Total debt | 105.0 | 95.0 | 45.0 | n/a | n/a | n/a | 20.0 | 20.0 | 20.0 | 40.0 |
| Net cash (debt) | −94.8 | 32.5 | 145.3 | n/a | n/a | n/a | 166.3 | 413.8 | 88.7 | 80.1 |
| Shareholders’ equity | 1,851.2 | 2,276.9 | 2,680.5 | 3,080.7 | 3,326.3 | 3,679.8 | 3,652.9 | 4,257.8 | 4,244.6 | 4,311.1 |
| Debt to equity | 0.06 | 0.04 | 0.02 | n/a | n/a | n/a | 0.01 | 0.00 | 0.00 | 0.01 |
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 | ||||||||||
| 16.2% | 17.1% | 20.2% | 19.9% | 22.6% | 26.5% | 29.4% | 28.0% | 26.6% | 24.8% | |
| 16.0% | 17.1% | 20.2% | 20.1% | 22.4% | 26.4% | 29.4% | 28.1% | 26.8% | 24.8% | |
| 9.9% | 13.8% | 15.0% | 15.0% | 16.8% | 19.7% | 22.0% | 21.1% | 20.4% | 18.6% | |
| 4.9% | 4.6% | 7.7% | 12.3% | 17.6% | 12.6% | 14.6% | 13.8% | 15.3% | 17.4% | |
| Spending | ||||||||||
| 14.0% | 11.4% | 14.5% | 11.7% | 5.6% | 10.5% | 12.4% | 12.9% | 13.3% | 7.6% | |
| 38.1% | 19.5% | 25.7% | 25.3% | 25.4% | 25.5% | 25.2% | 24.8% | 23.9% | 24.8% | |
| Returns | ||||||||||
| 16.0% | 20.4% | 22.6% | 20.0% | 20.2% | 28.1% | 37.7% | 29.1% | 27.9% | 23.7% | |
| 11.0% | 15.1% | 17.1% | 15.4% | 15.4% | 21.5% | 28.5% | 22.5% | 21.6% | 18.7% | |
| Balance and payout | ||||||||||
| 0.06 | 0.04 | 0.02 | n/a | n/a | n/a | 0.01 | 0.00 | 0.00 | 0.01 | |
| 31.3% | 25.8% | 24.4% | 22.9% | 23.9% | 23.7% | 24.5% | 22.8% | 22.7% | 21.2% | |
| n/a | 7.1% | 7.0% | 8.9% | 10.6% | 8.9% | 9.8% | 14.1% | 18.9% | 23.0% | |
| 88.3% | 26.6% | 66.0% | 58.6% | 61.5% | 94.9% | 154.0% | 77.4% | 134.1% | 101.1% | |