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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 13.4% | 18.2% | 19.2% | 17.0% | 15.3% | 31.3% | 27.4% | 20.1% | 23.8% | 23.8% | |
| 11.1% | 12.2% | 16.2% | 14.4% | 12.8% | 25.5% | 22.0% | 15.9% | 19.0% | 18.8% | |
| 18.9% | 11.2% | 18.8% | 16.8% | 37.4% | 23.9% | 29.5% | 28.0% | 35.8% | 43.2% | |
| Spending | ||||||||||
| 26.0% | 25.9% | 24.5% | 25.1% | 26.1% | 25.7% | 26.0% | 24.0% | 21.8% | 20.5% | |
| 0.8% | 1.3% | 1.3% | 1.1% | 1.2% | 0.9% | 1.3% | 1.1% | 1.0% | 0.9% | |
| 17.5% | 33.2% | 15.5% | 15.2% | 16.2% | 18.4% | 19.9% | 21.0% | 20.3% | 20.9% | |
| Returns | ||||||||||
| 20.9% | 24.7% | 37.5% | 32.0% | 25.0% | 70.6% | 82.8% | 54.0% | 65.1% | 54.4% | |
| 0.9% | 1.0% | 1.5% | 1.2% | 0.9% | 1.9% | 2.0% | 1.5% | 1.9% | 1.9% | |
| Balance and payout | ||||||||||
| 95.5% | 95.9% | 95.9% | 96.2% | 96.5% | 97.3% | 97.6% | 97.3% | 97.1% | 96.6% | |
| 36.5% | 33.2% | 24.1% | 26.6% | 32.4% | 15.0% | 17.0% | 21.5% | 16.9% | 16.7% | |
| 97.6% | 145.2% | 87.7% | 111.3% | 43.3% | 79.3% | 59.5% | 59.5% | 47.1% | 42.9% | |