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 | 2.34 | 2.50 | 2.71 | 2.89 | 3.20 | 3.46 | 3.62 | 3.81 | 3.99 | 4.21 |
| Growth | +7.0% | +8.4% | +6.6% | +10.5% | +8.2% | +4.5% | +5.4% | +4.7% | +5.4% | |
| Operating income | 0.47 | 0.31 | 0.36 | 0.55 | 0.66 | 0.78 | 0.68 | 0.64 | 0.53 | 0.57 |
| Net income | 0.32 | 0.22 | 0.30 | 0.48 | 0.56 | 0.65 | 0.52 | 0.55 | 0.50 | 0.45 |
| Growth | −30.5% | +33.9% | +60.2% | +16.5% | +17.0% | −19.6% | +4.6% | −7.8% | −10.5% | |
| EPS, diluted | 1.82 | 1.29 | 1.76 | 2.90 | 3.37 | 3.93 | 3.26 | 3.52 | 3.27 | 3.07 |
| Growth | −29.1% | +36.4% | +64.8% | +16.2% | +16.6% | −17.0% | +8.0% | −7.1% | −6.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.9% | 12.6% | 13.4% | 19.0% | 20.6% | 22.6% | 18.7% | 16.7% | 13.4% | 13.5% |
| Net margin | 13.7% | 8.9% | 11.0% | 16.5% | 17.4% | 18.8% | 14.5% | 14.4% | 12.7% | 10.7% |
| Free cash flow margin | 29.5% | 21.8% | 29.1% | 24.1% | 21.9% | 31.1% | 28.6% | 23.4% | 28.3% | 24.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.87 | 0.80 | 1.01 | 1.06 | 1.22 | 1.40 | 1.27 | 1.35 | 1.52 | 1.52 |
| Capital expenditure | −0.18 | −0.25 | −0.22 | −0.36 | −0.51 | −0.33 | −0.24 | −0.46 | −0.39 | −0.51 |
| Free cash flow | 0.69 | 0.55 | 0.79 | 0.70 | 0.70 | 1.08 | 1.03 | 0.89 | 1.13 | 1.01 |
| Growth | −20.8% | +44.6% | −11.6% | +0.3% | +53.5% | −3.9% | −13.8% | +26.7% | −10.4% | |
| Buybacks | −0.37 | −0.36 | −0.75 | −0.33 | −0.19 | −0.52 | −0.61 | −0.65 | −0.56 | −0.80 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.32 | 0.31 | 1.04 | 0.39 | 0.35 | 0.54 | 0.54 | 0.49 | 0.52 | 0.93 |
| Shareholders’ equity | 3.27 | 3.36 | 3.19 | 3.66 | 4.25 | 4.53 | 4.36 | 4.60 | 4.88 | 4.98 |
In billions 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 2.34 | 2.50 | 2.71 | 2.89 | 3.20 | 3.46 | 3.62 | 3.81 | 3.99 | 4.21 | |
| Growth | +7.0% | +8.4% | +6.6% | +10.5% | +8.2% | +4.5% | +5.4% | +4.7% | +5.4% | |
| 0.81 | 0.88 | 0.95 | 0.99 | 1.13 | 1.27 | 1.38 | 1.51 | 1.62 | 1.73 | |
| 0.17 | 0.22 | 0.25 | 0.26 | 0.27 | 0.34 | 0.39 | 0.41 | 0.47 | 0.51 | |
| 0.44 | 0.51 | 0.57 | 0.52 | 0.55 | 0.55 | 0.58 | 0.60 | 0.62 | 0.66 | |
| 0.47 | 0.31 | 0.36 | 0.55 | 0.66 | 0.78 | 0.68 | 0.64 | 0.53 | 0.57 | |
| Growth | −32.6% | +15.3% | +51.4% | +20.0% | +18.9% | −13.6% | −5.8% | −16.3% | +6.3% | |
| 0.47 | 0.31 | 0.34 | 0.53 | 0.62 | 0.73 | 0.66 | 0.65 | 0.59 | 0.60 | |
| 0.15 | 0.09 | 0.04 | 0.05 | 0.05 | 0.06 | 0.13 | 0.11 | 0.08 | 0.15 | |
| 0.32 | 0.22 | 0.30 | 0.48 | 0.56 | 0.65 | 0.52 | 0.55 | 0.50 | 0.45 | |
| Growth | −30.5% | +33.9% | +60.2% | +16.5% | +17.0% | −19.6% | +4.6% | −7.8% | −10.5% | |
| Per share | ||||||||||
| 1.83 | 1.30 | 1.78 | 2.94 | 3.43 | 4.01 | 3.29 | 3.59 | 3.34 | 3.11 | |
| 1.82 | 1.29 | 1.76 | 2.90 | 3.37 | 3.93 | 3.26 | 3.52 | 3.27 | 3.07 | |
| Growth | −29.1% | +36.4% | +64.8% | +16.2% | +16.6% | −17.0% | +8.0% | −7.1% | −6.1% | |
| 174.9 | 171.6 | 167.3 | 162.7 | 162.5 | 162.7 | 159.1 | 152.5 | 151.4 | 145.4 | |
| 176.2 | 172.7 | 169.2 | 164.6 | 165.2 | 165.8 | 160.5 | 155.4 | 154.3 | 147.0 | |
| Growth | −2.0% | −2.0% | −2.7% | +0.4% | +0.4% | −3.2% | −3.2% | −0.7% | −4.7% | |