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 | 11.84 | 12.18 | 12.92 | 13.10 | 11.96 | 13.39 | 14.33 | 16.10 | 17.93 | 18.91 |
| Growth | +2.9% | +6.1% | +1.4% | −8.7% | +12.0% | +7.1% | +12.3% | +11.4% | +5.5% | |
| Net income | 1.31 | 1.48 | 2.10 | 1.89 | 1.53 | 3.42 | 3.15 | 2.56 | 3.40 | 3.56 |
| Growth | +12.7% | +41.8% | −9.8% | −19.0% | +122.8% | −7.8% | −18.8% | +33.1% | +4.8% | |
| EPS, diluted | 7.81 | 9.44 | 14.20 | 13.92 | 12.20 | 28.48 | 27.70 | 23.71 | 33.05 | 36.28 |
| Growth | +20.9% | +50.4% | −2.0% | −12.4% | +133.4% | −2.7% | −14.4% | +39.4% | +9.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 11.1% | 12.2% | 16.2% | 14.4% | 12.8% | 25.5% | 22.0% | 15.9% | 19.0% | 18.8% |
| Free cash flow margin | 18.9% | 11.2% | 18.8% | 16.8% | 37.4% | 23.9% | 29.5% | 28.0% | 35.8% | 43.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.33 | 1.52 | 2.60 | 2.34 | 4.62 | 3.33 | 4.41 | 4.69 | 6.60 | 8.32 |
| Capital expenditure | −0.09 | −0.16 | −0.16 | −0.14 | −0.15 | −0.12 | −0.18 | −0.18 | −0.18 | −0.16 |
| Free cash flow | 2.24 | 1.36 | 2.44 | 2.20 | 4.48 | 3.21 | 4.23 | 4.50 | 6.42 | 8.16 |
| Growth | −39.2% | +78.9% | −9.7% | +103.6% | −28.4% | +31.8% | +6.5% | +42.6% | +27.1% | |
| Buybacks | −1.71 | −1.49 | −1.63 | −1.94 | −1.44 | −2.03 | −1.98 | −2.13 | −2.45 | −2.91 |
| Dividends paid | −0.48 | −0.49 | −0.51 | −0.50 | −0.50 | −0.51 | −0.53 | −0.55 | −0.57 | −0.60 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.32 | 5.14 | 5.88 | 6.21 | 8.90 | 9.57 | 8.76 | 8.62 | 9.49 | 11.16 |
| Shareholders’ equity | 6.29 | 6.00 | 5.59 | 5.91 | 6.13 | 4.84 | 3.80 | 4.73 | 5.23 | 6.55 |
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 | ||||||||||
| 2.33 | 1.52 | 2.60 | 2.34 | 4.62 | 3.33 | 4.41 | 4.69 | 6.60 | 8.32 | |
| Growth | −34.7% | +70.5% | −9.9% | +97.5% | −28.1% | +32.5% | +6.3% | +40.8% | +26.2% | |
| 0.25 | 0.23 | 0.20 | 0.15 | 0.15 | 0.14 | 0.14 | 0.15 | 0.14 | 0.15 | |
| Investment | ||||||||||
| −0.09 | −0.16 | −0.16 | −0.14 | −0.15 | −0.12 | −0.18 | −0.18 | −0.18 | −0.16 | |
| calc | 2.24 | 1.36 | 2.44 | 2.20 | 4.48 | 3.21 | 4.23 | 4.50 | 6.42 | 8.16 |
| Growth | −39.2% | +78.9% | −9.7% | +103.6% | −28.4% | +31.8% | +6.5% | +42.6% | +27.1% | |
| calc | 13.31 | 8.69 | 16.49 | 16.16 | 35.61 | 26.71 | 37.16 | 41.75 | 62.38 | 83.11 |
| −0.78 | −0.17 | −0.59 | −3.23 | −2.89 | −4.38 | −13.58 | −9.26 | −0.55 | −1.53 | |
| Financing | ||||||||||
| −1.14 | −1.79 | −1.26 | 1.21 | 0.95 | 1.72 | 8.43 | 4.41 | −5.17 | −5.16 | |
| −0.48 | −0.49 | −0.51 | −0.50 | −0.50 | −0.51 | −0.53 | −0.55 | −0.57 | −0.60 | |
| −1.71 | −1.49 | −1.63 | −1.94 | −1.44 | −2.03 | −1.98 | −2.13 | −2.45 | −2.91 | |
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.