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 | n/a | 15.54 | 16.39 | 16.46 | 15.81 | 15.93 | 16.53 | 17.70 | 18.62 | 20.08 |
| Growth | +5.5% | +0.4% | −4.0% | +0.8% | +3.8% | +7.1% | +5.2% | +7.8% | ||
| Net income | 3.55 | 4.09 | 4.27 | 4.44 | 3.62 | 3.76 | 2.56 | 3.30 | 4.53 | 5.55 |
| Growth | +15.3% | +4.3% | +4.1% | −18.6% | +3.9% | −32.0% | +29.2% | +37.2% | +22.5% | |
| EPS, diluted | 3.15 | 3.72 | 4.04 | 4.51 | 3.83 | 4.14 | 2.88 | 3.89 | 5.80 | 7.40 |
| Growth | +18.1% | +8.6% | +11.6% | −15.1% | +8.1% | −30.4% | +35.1% | +49.1% | +27.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 26.3% | 26.0% | 27.0% | 22.9% | 23.6% | 15.5% | 18.7% | 24.3% | 27.6% |
| Free cash flow margin | n/a | 22.3% | 29.8% | −6.8% | 24.1% | 10.2% | 83.0% | 26.5% | −4.2% | 25.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.27 | 4.67 | 6.00 | 0.10 | 5.04 | 2.84 | 15.07 | 5.91 | 0.69 | 6.73 |
| Capital expenditure | −0.83 | −1.20 | −1.11 | −1.21 | −1.22 | −1.22 | −1.35 | −1.22 | −1.47 | −1.55 |
| Free cash flow | 5.44 | 3.47 | 4.89 | −1.11 | 3.82 | 1.62 | 13.72 | 4.69 | −0.78 | 5.18 |
| Growth | −36.2% | +40.9% | −122.8% | −57.5% | +745.5% | −65.8% | −116.7% | |||
| Buybacks | −2.40 | −2.69 | −3.27 | −3.33 | −0.99 | −4.57 | −0.12 | −2.60 | −3.06 | −3.54 |
| Dividends paid | −0.78 | −0.90 | −1.05 | −1.12 | −1.12 | −1.13 | −1.17 | −1.26 | −1.35 | −1.45 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.82 | 5.38 | 5.86 | 4.83 | 6.25 | 6.06 | 5.03 | 4.92 | 4.18 | 5.11 |
| Total debt | 24.46 | 27.98 | 29.16 | 27.50 | 25.98 | 25.93 | 30.46 | 31.26 | 30.85 | 31.87 |
| Net cash (debt) | −19.64 | −22.60 | −23.30 | −22.67 | −19.73 | −19.87 | −25.43 | −26.34 | −26.68 | −26.76 |
| Shareholders’ equity | 38.81 | 41.25 | 40.64 | 41.48 | 45.80 | 43.03 | 40.73 | 40.77 | 41.32 | 44.31 |
| Debt to equity | 0.63 | 0.68 | 0.72 | 0.66 | 0.57 | 0.60 | 0.75 | 0.77 | 0.75 | 0.72 |
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 | ||||||||||
| 6.27 | 4.67 | 6.00 | 0.10 | 5.04 | 2.84 | 15.07 | 5.91 | 0.69 | 6.73 | |
| Growth | −25.5% | +28.5% | −98.4% | +5,147.9% | −43.7% | +430.9% | −60.8% | −88.4% | +879.6% | |
| 1.50 | 1.47 | 1.34 | 1.32 | 1.63 | 1.87 | 1.78 | 1.89 | 1.80 | 1.85 | |
| Investment | ||||||||||
| −0.83 | −1.20 | −1.11 | −1.21 | −1.22 | −1.22 | −1.35 | −1.22 | −1.47 | −1.55 | |
| calc | 5.44 | 3.47 | 4.89 | −1.11 | 3.82 | 1.62 | 13.72 | 4.69 | −0.78 | 5.18 |
| Growth | −36.2% | +40.9% | −122.8% | −57.5% | +745.5% | −65.8% | −116.7% | |||
| calc | 5.08 | 3.34 | 4.85 | −1.18 | 4.28 | 1.90 | 16.84 | 5.96 | −1.05 | 7.22 |
| 50.28 | −32.71 | 3.30 | −10.55 | −78.46 | 19.67 | 19.87 | −5.81 | −9.48 | −44.28 | |
| Financing | ||||||||||
| −59.05 | 26.78 | −8.10 | 9.46 | 75.51 | −21.96 | −33.65 | −3.52 | 6.34 | 39.71 | |
| −0.78 | −0.90 | −1.05 | −1.12 | −1.12 | −1.13 | −1.17 | −1.26 | −1.35 | −1.45 | |
| −2.40 | −2.69 | −3.27 | −3.33 | −0.99 | −4.57 | −0.12 | −2.60 | −3.06 | −3.54 | |
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.