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 | 3.84 | 4.30 | 4.85 | 5.16 | 4.54 | 5.55 | 6.15 | 6.60 | 6.94 | 7.40 |
| Growth | +12.0% | +12.7% | +6.5% | −12.0% | +22.2% | +10.9% | +7.3% | +5.2% | +6.6% | |
| Operating income | 0.79 | 0.90 | 1.08 | 1.18 | 1.03 | 1.31 | 1.50 | 1.71 | 1.78 | 1.91 |
| Net income | 0.51 | 0.68 | 0.78 | 0.86 | 0.87 | 0.99 | 1.16 | 1.31 | 1.38 | 1.48 |
| Growth | +33.1% | +14.2% | +10.7% | +1.3% | +13.5% | +17.1% | +13.3% | +4.8% | +7.6% | |
| EPS, diluted | 2.19 | 2.94 | 3.34 | 3.75 | 3.77 | 4.25 | 5.01 | 5.67 | 5.93 | 6.40 |
| Growth | +34.2% | +13.6% | +12.3% | +0.5% | +12.7% | +17.9% | +13.2% | +4.6% | +7.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 20.6% | 21.0% | 22.2% | 22.8% | 22.6% | 23.6% | 24.4% | 25.9% | 25.6% | 25.8% |
| Net margin | 13.3% | 15.8% | 16.1% | 16.7% | 19.2% | 17.9% | 18.9% | 19.9% | 19.8% | 20.0% |
| Free cash flow margin | 18.1% | 17.6% | 17.4% | 19.6% | 26.6% | 18.9% | 16.4% | 24.2% | 24.5% | 22.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.76 | 0.83 | 0.93 | 1.11 | 1.28 | 1.16 | 1.15 | 1.74 | 1.83 | 1.80 |
| Capital expenditure | −0.06 | −0.08 | −0.08 | −0.10 | −0.07 | −0.11 | −0.14 | −0.14 | −0.13 | −0.13 |
| Free cash flow | 0.69 | 0.76 | 0.84 | 1.01 | 1.21 | 1.05 | 1.01 | 1.60 | 1.70 | 1.67 |
| Growth | +9.3% | +11.2% | +20.0% | +19.2% | −13.0% | −3.8% | +58.3% | +6.4% | −1.8% | |
| Buybacks | −0.34 | −0.01 | −0.37 | −0.01 | −0.00 | −0.01 | −0.33 | −0.01 | −0.21 | −0.43 |
| Dividends paid | −0.08 | −0.08 | −0.13 | −0.13 | −0.17 | −0.18 | −0.20 | −0.23 | −0.26 | −0.29 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.72 | 0.65 | 0.35 | 0.39 | 1.21 | 0.35 | 0.35 | 0.41 | 0.37 | 0.46 |
| Total debt | 2.06 | 1.87 | 2.27 | 2.27 | 2.28 | 2.23 | 2.16 | 1.90 | 1.43 | 1.07 |
| Net cash (debt) | −1.35 | −1.22 | −1.92 | −1.88 | −1.07 | −1.88 | −1.81 | −1.49 | −1.05 | −0.62 |
| Shareholders’ equity | 3.26 | 4.03 | 4.24 | 5.12 | 5.95 | 6.87 | 7.48 | 8.73 | 9.66 | 10.63 |
| Debt to equity | 0.63 | 0.46 | 0.54 | 0.44 | 0.38 | 0.32 | 0.29 | 0.22 | 0.15 | 0.10 |
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 | ||||||||||
| 0.72 | 0.65 | 0.35 | 0.39 | 1.21 | 0.35 | 0.35 | 0.41 | 0.37 | 0.46 | |
| 0.49 | 0.54 | 0.62 | 0.62 | 0.56 | 0.77 | 1.04 | 1.13 | 1.02 | 1.11 | |
| 0.47 | 0.49 | 0.55 | 0.55 | 0.53 | 0.62 | 0.64 | 0.89 | 0.82 | 0.86 | |
| 2.82 | 3.12 | 3.61 | 4.05 | 4.22 | 5.24 | 5.37 | 6.45 | 6.56 | 7.17 | |
| 7.10 | 7.80 | 8.66 | 9.84 | 10.36 | 11.90 | 12.43 | 15.02 | 14.63 | 16.07 | |
| Growth | +9.8% | +11.1% | +13.6% | +5.2% | +14.9% | +4.5% | +20.9% | −2.6% | +9.8% | |
| Liabilities | ||||||||||
| 2.06 | 1.87 | 2.27 | 2.27 | 2.28 | 2.23 | 2.16 | 1.90 | 1.43 | 1.07 | |
| calc | 2.06 | 1.87 | 2.27 | 2.27 | 2.28 | 2.23 | 2.16 | 1.90 | 1.43 | 1.07 |
| 3.84 | 3.77 | 4.42 | 4.73 | 4.41 | 5.03 | 4.95 | 6.29 | 4.98 | 5.44 | |
| Equity | ||||||||||
| 4.40 | 5.00 | 5.65 | 6.39 | 7.09 | 7.90 | 8.86 | 9.94 | 11.06 | 12.25 | |
| 3.26 | 4.03 | 4.24 | 5.12 | 5.95 | 6.87 | 7.48 | 8.73 | 9.66 | 10.63 | |
| Growth | +23.7% | +5.3% | +20.6% | +16.3% | +15.5% | +8.8% | +16.8% | +10.6% | +10.1% | |
| Per share and net cash | ||||||||||
| calc | −1.35 | −1.22 | −1.92 | −1.88 | −1.07 | −1.88 | −1.81 | −1.49 | −1.05 | −0.62 |
| 229.4 | 231.2 | 227.1 | 229.1 | 230.5 | 231.7 | 230.1 | 230.9 | 230.7 | 229.0 | |
| calc | 14.20 | 17.42 | 18.68 | 22.33 | 25.81 | 29.66 | 32.49 | 37.81 | 41.85 | 46.41 |
Lines marked calc are worked out here from filed figures; point at one for how.