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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.32 | 0.31 | 1.04 | 0.39 | 0.35 | 0.54 | 0.54 | 0.49 | 0.52 | 0.93 | |
| 0.37 | 0.46 | 0.48 | 0.55 | 0.66 | 0.68 | 0.68 | 0.72 | 0.73 | 0.79 | |
| 0.80 | 0.86 | 0.91 | 1.15 | 1.48 | 1.53 | 1.54 | 1.83 | 2.00 | 2.33 | |
| 1.23 | 1.50 | 1.49 | 1.60 | 1.67 | 2.16 | 2.76 | 2.85 | 3.15 | 3.21 | |
| 4.37 | 4.65 | 5.46 | 7.01 | 7.76 | 8.14 | 8.30 | 9.90 | 10.37 | 11.48 | |
| Growth | +6.3% | +17.5% | +28.3% | +10.8% | +4.8% | +2.0% | +19.2% | +4.7% | +10.7% | |
| Liabilities | ||||||||||
| 1.15 | 1.29 | 2.27 | 3.35 | 3.51 | 3.61 | 3.94 | 5.30 | 5.49 | 6.50 | |
| Equity | ||||||||||
| −0.96 | −0.69 | −0.43 | 0.05 | 0.61 | 1.26 | 1.92 | 2.47 | 2.97 | 3.42 | |
| 3.27 | 3.36 | 3.19 | 3.66 | 4.25 | 4.53 | 4.36 | 4.60 | 4.88 | 4.98 | |
| Growth | +2.8% | −5.1% | +14.6% | +16.2% | +6.6% | −3.7% | +5.4% | +6.1% | +2.0% | |
| Per share and net cash | ||||||||||
| 173.3 | 169.9 | 162.9 | 162.0 | 162.7 | 160.5 | 156.5 | 151.2 | 150.0 | 144.7 | |
| calc | 18.88 | 19.79 | 19.59 | 22.58 | 26.13 | 28.22 | 27.86 | 30.40 | 32.52 | 34.40 |
Lines marked calc are worked out here from filed figures; point at one for how.