Closing prices at the end of each trading day, from 2 Oct 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 4,700.0 | 4,870.0 | 5,021.0 | 5,193.0 | 5,503.0 |
| Growth | +3.6% | +3.1% | +3.4% | +6.0% | |
| Operating income | 1,041.0 | 1,112.0 | 1,140.0 | 1,208.0 | 1,277.0 |
| Net income | 861.0 | 845.0 | 839.0 | 833.0 | 940.0 |
| Growth | −1.9% | −0.7% | −0.7% | +12.8% | |
| EPS, diluted | 3.50 | 3.43 | 3.40 | 3.34 | 3.76 |
| Growth | −2.0% | −0.9% | −1.8% | +12.6% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 57.7% | 56.7% | 57.8% | 59.8% | 59.9% |
| Operating margin | 22.1% | 22.8% | 22.7% | 23.3% | 23.2% |
| Net margin | 18.3% | 17.4% | 16.7% | 16.0% | 17.1% |
| Free cash flow margin | 17.9% | 17.2% | 18.1% | 15.8% | 18.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 896.0 | 870.0 | 963.0 | 875.0 | 1,077.0 |
| Capital expenditure | −54.0 | −34.0 | −54.0 | −55.0 | −63.0 |
| Free cash flow | 842.0 | 836.0 | 909.0 | 820.0 | 1,014.0 |
| Growth | −0.7% | +8.7% | −9.8% | +23.7% | |
| Dividends paid | n/a | 0.0 | 0.0 | −89.0 | −109.0 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 762.0 | 1,101.0 | 2,031.0 |
| Total debt | n/a | 0.0 | 2,629.0 | 2,599.0 | 2,673.0 |
| Net cash (debt) | n/a | 0.0 | −1,867.0 | −1,498.0 | −642.0 |
| Shareholders’ equity | n/a | 3,235.0 | 1,383.0 | 2,038.0 | 3,105.0 |
| Debt to equity | n/a | 0.00 | 1.90 | 1.28 | 0.86 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 0.0 | 0.0 | 762.0 | 1,101.0 | 2,031.0 | |
| n/a | 816.0 | 826.0 | 812.0 | 897.0 | |
| n/a | 345.0 | 297.0 | 288.0 | 307.0 | |
| 260.0 | 247.0 | 262.0 | 268.0 | 294.0 | |
| 2,502.0 | 2,476.0 | 2,533.0 | 2,693.0 | 2,838.0 | |
| 4,840.0 | 4,825.0 | 5,693.0 | 6,406.0 | 7,693.0 | |
| Growth | −0.3% | +18.0% | +12.5% | +20.1% | |
| Liabilities | |||||
| n/a | n/a | n/a | 0.0 | 700.0 | |
| n/a | 0.0 | 2,629.0 | 2,599.0 | 1,973.0 | |
| calc | n/a | 0.0 | 2,629.0 | 2,599.0 | 2,673.0 |
| Equity | |||||
| n/a | 0.0 | 178.0 | 917.0 | 1,744.0 | |
| n/a | 3,235.0 | 1,383.0 | 2,038.0 | 3,105.0 | |
| Growth | −57.2% | +47.4% | +52.4% | ||
| Per share and net cash | |||||
| calc | n/a | 0.0 | −1,867.0 | −1,498.0 | −642.0 |
| n/a | 0.0 | 246.3 | 247.4 | 248.4 | |
| calc | n/a | 32,350,000.00 | 5.62 | 8.24 | 12.50 |
Lines marked calc are worked out here from filed figures; point at one for how.