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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.76 | 0.83 | 0.93 | 1.11 | 1.28 | 1.16 | 1.15 | 1.74 | 1.83 | 1.80 | |
| Growth | +10.1% | +11.1% | +20.4% | +14.9% | −9.4% | −1.0% | +51.0% | +5.4% | −1.5% | |
| Investment | ||||||||||
| −0.06 | −0.08 | −0.08 | −0.10 | −0.07 | −0.11 | −0.14 | −0.14 | −0.13 | −0.13 | |
| calc | 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% | |
| calc | 2.97 | 3.27 | 3.62 | 4.41 | 5.22 | 4.51 | 4.36 | 6.91 | 7.33 | 7.23 |
| −0.45 | −0.63 | −1.21 | −1.15 | 0.06 | −2.06 | −0.55 | −2.38 | −0.24 | −1.06 | |
| Financing | ||||||||||
| 0.06 | −0.33 | 0.01 | 0.07 | −0.54 | 0.04 | −0.58 | 0.70 | −1.60 | −0.69 | |
| −0.08 | −0.08 | −0.13 | −0.13 | −0.17 | −0.18 | −0.20 | −0.23 | −0.26 | −0.29 | |
| −0.34 | −0.01 | −0.37 | −0.01 | −0.00 | −0.01 | −0.33 | −0.01 | −0.21 | −0.43 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.