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 | 5,704.0 | 6,244.0 | 6,289.0 | 6,209.0 | 5,987.0 | 6,894.0 | 7,946.0 | 8,160.0 | 7,430.0 | 7,219.0 |
| Growth | +9.5% | +0.7% | −1.3% | −3.6% | +15.1% | +15.3% | +2.7% | −8.9% | −2.8% | |
| Operating income | 806.0 | 836.0 | 703.0 | 664.0 | 582.0 | 310.0 | 762.0 | 957.0 | 883.0 | 1,016.0 |
| Net income | 485.0 | 519.0 | 443.0 | 413.0 | 348.0 | 117.0 | 492.0 | 643.0 | 647.0 | 729.0 |
| Growth | +7.0% | −14.6% | −6.8% | −15.7% | −66.4% | +320.5% | +30.7% | +0.6% | +12.7% | |
| EPS, diluted | 6.55 | 7.06 | 6.17 | 6.13 | 5.15 | 1.73 | 7.34 | 9.60 | 9.71 | 11.18 |
| Growth | +7.8% | −12.6% | −0.6% | −16.0% | −66.4% | +324.3% | +30.8% | +1.1% | +15.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.6% | 23.6% | 21.8% | 21.1% | 21.2% | 19.3% | 18.8% | 21.4% | 24.1% | 25.3% |
| Operating margin | 14.1% | 13.4% | 11.2% | 10.7% | 9.7% | 4.5% | 9.6% | 11.7% | 11.9% | 14.1% |
| Net margin | 8.5% | 8.3% | 7.0% | 6.7% | 5.8% | 1.7% | 6.2% | 7.9% | 8.7% | 10.1% |
| Free cash flow margin | 8.5% | 7.3% | 5.6% | 5.7% | 8.2% | 1.3% | −1.9% | 9.1% | 15.4% | 7.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 771.0 | 769.0 | 703.0 | 680.0 | 829.0 | 392.0 | 152.0 | 1,057.0 | 1,436.0 | 944.0 |
| Capital expenditure | −284.0 | −314.0 | −350.0 | −328.0 | −340.0 | −300.0 | −300.0 | −314.0 | −295.0 | −433.0 |
| Free cash flow | 487.0 | 455.0 | 353.0 | 352.0 | 489.0 | 92.0 | −148.0 | 743.0 | 1,141.0 | 511.0 |
| Growth | −6.6% | −22.4% | −0.3% | +38.9% | −81.2% | −260.9% | +53.6% | −55.2% | ||
| Buybacks | −8.0 | −123.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −141.0 | −165.0 | −182.0 | −174.0 | −178.0 | −184.0 | −181.0 | −194.0 | −210.0 | −211.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 512.0 | 595.0 | 327.0 | 264.0 | 665.0 | 328.0 | 236.0 | 401.0 | 997.0 | 1,030.0 |
| Total debt | 1,850.0 | 1,744.0 | 1,931.0 | 1,766.0 | 1,748.0 | 1,738.0 | 1,940.0 | 1,740.0 | 1,787.0 | 1,742.0 |
| Net cash (debt) | −1,338.0 | −1,149.0 | −1,604.0 | −1,502.0 | −1,083.0 | −1,410.0 | −1,704.0 | −1,339.0 | −790.0 | −712.0 |
| Shareholders’ equity | 2,565.0 | 2,891.0 | 2,388.0 | 2,720.0 | 2,951.0 | 3,100.0 | 3,147.0 | 3,538.0 | 3,804.0 | 4,274.0 |
| Debt to equity | 0.72 | 0.60 | 0.81 | 0.65 | 0.59 | 0.56 | 0.62 | 0.49 | 0.47 | 0.41 |
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 | ||||||||||
| 512.0 | 595.0 | 327.0 | 264.0 | 665.0 | 328.0 | 236.0 | 401.0 | 997.0 | 1,030.0 | |
| n/a | n/a | n/a | n/a | 1,011.0 | 1,130.0 | 1,411.0 | 1,279.0 | 1,093.0 | 1,185.0 | |
| 789.0 | 823.0 | 824.0 | 861.0 | 917.0 | 1,172.0 | 1,597.0 | 1,450.0 | 1,187.0 | 1,227.0 | |
| 2,116.0 | 2,217.0 | 2,198.0 | 2,306.0 | 2,455.0 | 2,423.0 | 2,407.0 | 2,370.0 | 2,264.0 | 2,526.0 | |
| 784.0 | 803.0 | 791.0 | 801.0 | 902.0 | 914.0 | 900.0 | 918.0 | 906.0 | 922.0 | |
| 5,782.0 | 6,080.0 | 5,728.0 | 6,040.0 | 6,858.0 | 6,999.0 | 7,561.0 | 7,642.0 | 7,444.0 | 7,897.0 | |
| Growth | +5.2% | −5.8% | +5.4% | +13.5% | +2.1% | +8.0% | +1.1% | −2.6% | +6.1% | |
| Liabilities | ||||||||||
| 1,850.0 | 1,744.0 | 1,931.0 | 1,766.0 | 1,748.0 | 1,738.0 | 1,940.0 | 1,740.0 | 1,787.0 | 1,742.0 | |
| calc | 1,850.0 | 1,744.0 | 1,931.0 | 1,766.0 | 1,748.0 | 1,738.0 | 1,940.0 | 1,740.0 | 1,787.0 | 1,742.0 |
| n/a | n/a | n/a | 3,268.0 | 3,786.0 | 3,774.0 | 4,299.0 | 3,992.0 | 3,554.0 | 3,531.0 | |
| Equity | ||||||||||
| 2,899.0 | 3,259.0 | 3,536.0 | 3,780.0 | 3,957.0 | 3,899.0 | 4,210.0 | 4,654.0 | 5,092.0 | 5,610.0 | |
| 2,565.0 | 2,891.0 | 2,388.0 | 2,720.0 | 2,951.0 | 3,100.0 | 3,147.0 | 3,538.0 | 3,804.0 | 4,274.0 | |
| Growth | +12.7% | −17.4% | +13.9% | +8.5% | +5.0% | +1.5% | +12.4% | +7.5% | +12.4% | |
| Per share and net cash | ||||||||||
| calc | −1,338.0 | −1,149.0 | −1,604.0 | −1,502.0 | −1,083.0 | −1,410.0 | −1,704.0 | −1,339.0 | −790.0 | −712.0 |
| 72.4 | 72.0 | 66.5 | 66.8 | 67.0 | 66.7 | 65.7 | 65.2 | 64.5 | 62.9 | |
| calc | 35.42 | 40.16 | 35.90 | 40.71 | 44.03 | 46.51 | 47.90 | 54.23 | 58.98 | 67.90 |
Lines marked calc are worked out here from filed figures; point at one for how.