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 | 5,422.9 | 5,524.3 | 5,382.6 | 5,033.2 | 4,625.1 | 4,865.5 | 4,254.0 | 4,158.0 | 4,027.1 | 3,879.6 |
| Growth | +1.9% | −2.6% | −6.5% | −8.1% | +5.2% | −12.6% | −2.3% | −3.1% | −3.7% | |
| Operating income | 487.0 | 475.8 | 1,122.1 | 934.0 | 967.3 | 1,123.1 | 884.9 | 817.5 | 725.8 | 757.3 |
| Net income | 253.2 | −557.1 | 851.9 | 1,058.3 | 744.3 | 805.8 | 910.6 | 626.0 | 934.2 | 499.6 |
| Growth | −320.0% | +24.2% | −29.7% | +8.3% | +13.0% | −31.3% | +49.2% | −46.5% | ||
| EPS, diluted | 0.51 | −1.19 | 1.87 | 2.46 | 1.79 | 1.97 | 2.34 | 1.68 | 2.74 | 1.52 |
| Growth | −333.3% | +31.6% | −27.2% | +10.1% | +18.8% | −28.2% | +63.1% | −44.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.0% | 8.6% | 20.8% | 18.6% | 20.9% | 23.1% | 20.8% | 19.7% | 18.0% | 19.5% |
| Net margin | 4.7% | −10.1% | 15.8% | 21.0% | 16.1% | 16.6% | 21.4% | 15.1% | 23.2% | 12.9% |
| Free cash flow margin | 17.9% | 12.2% | 12.7% | 17.2% | 18.2% | 20.7% | 12.9% | 18.3% | 9.2% | 13.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1,041.9 | 742.0 | 821.3 | 914.6 | 877.5 | 1,045.3 | 581.6 | 783.1 | 406.3 | 543.7 |
| Capital expenditure | −68.8 | −69.1 | −136.7 | −48.1 | −36.5 | −37.7 | −31.9 | −22.9 | −37.4 | −38.5 |
| Free cash flow | 973.1 | 672.9 | 684.6 | 866.5 | 841.0 | 1,007.6 | 549.7 | 760.2 | 368.9 | 505.2 |
| Growth | −30.8% | +1.7% | +26.6% | −2.9% | +19.8% | −45.4% | +38.3% | −51.5% | +36.9% | |
| Buybacks | −501.6 | −502.8 | −412.4 | −552.6 | −239.7 | −409.9 | −369.9 | −308.4 | −186.2 | −234.6 |
| Dividends paid | −312.2 | −325.6 | −341.7 | −340.8 | −370.3 | −381.6 | −364.2 | −349.0 | −321.5 | −309.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 877.5 | 838.2 | 973.4 | 1,450.5 | 1,428.2 | 1,208.3 | 1,285.9 | 1,268.6 | 1,474.0 | 1,234.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 2,750.0 | 2,450.0 | 2,150.0 | 2,950.0 | 2,884.9 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −1,541.7 | −1,164.1 | −881.4 | −1,476.0 | −1,650.5 |
| Shareholders’ equity | 902.2 | −491.4 | −309.8 | −39.5 | 186.6 | 355.6 | 477.8 | 479.0 | 968.9 | 957.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 7.73 | 5.13 | 4.49 | 3.04 | 3.01 |
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 | ||||||||||
| 9.0% | 8.6% | 20.8% | 18.6% | 20.9% | 23.1% | 20.8% | 19.7% | 18.0% | 19.5% | |
| 6.3% | 6.3% | 18.4% | 26.3% | 18.5% | 19.2% | 23.7% | 17.9% | 15.4% | 16.1% | |
| 4.7% | −10.1% | 15.8% | 21.0% | 16.1% | 16.6% | 21.4% | 15.1% | 23.2% | 12.9% | |
| 17.9% | 12.2% | 12.7% | 17.2% | 18.2% | 20.7% | 12.9% | 18.3% | 9.2% | 13.0% | |
| Spending | ||||||||||
| 30.8% | 22.3% | 21.7% | 25.3% | 22.5% | 21.6% | 22.7% | 20.9% | 21.4% | 19.1% | |
| 1.3% | 1.3% | 2.5% | 1.0% | 0.8% | 0.8% | 0.7% | 0.6% | 0.9% | 1.0% | |
| 25.9% | 260.3% | 14.1% | 19.9% | 13.0% | 13.9% | 9.7% | 16.1% | −51.0% | 20.2% | |
| Returns | ||||||||||
| 28.1% | n/a | n/a | n/a | 398.9% | 226.6% | 190.6% | 130.7% | 96.4% | 52.2% | |
| 2.7% | −6.0% | 9.5% | 12.1% | 7.8% | 9.1% | 10.7% | 7.6% | 11.2% | 6.0% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 7.73 | 5.13 | 4.49 | 3.04 | 3.01 | |
| 90.4% | 105.3% | 103.4% | 100.5% | 98.0% | 96.0% | 94.4% | 94.2% | 88.4% | 88.5% | |
| 123.3% | n/a | 40.1% | 32.2% | 49.8% | 47.4% | 40.0% | 55.8% | 34.4% | 61.8% | |
| 83.6% | 123.1% | 110.2% | 103.1% | 72.5% | 78.6% | 133.5% | 86.5% | 137.6% | 107.6% | |