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 | 15.20 | 15.45 | 15.54 | 15.69 | 16.47 | 17.42 | 17.97 | 19.46 | 20.10 | 20.38 |
| Growth | +1.7% | +0.6% | +1.0% | +5.0% | +5.8% | +3.1% | +8.3% | +3.3% | +1.4% | |
| Operating income | 3.96 | 3.71 | 3.69 | 3.55 | 3.89 | 3.33 | 2.89 | 3.98 | 4.27 | 3.31 |
| Net income | 2.44 | 2.02 | 2.40 | 2.37 | 2.70 | 2.17 | 1.79 | 2.30 | 2.89 | 2.13 |
| Growth | −17.1% | +18.6% | −1.4% | +13.9% | −19.6% | −17.6% | +28.9% | +25.6% | −26.2% | |
| EPS, diluted | 2.72 | 2.28 | 2.75 | 2.75 | 3.14 | 2.55 | 2.13 | 2.77 | 3.51 | 2.63 |
| Growth | −16.2% | +20.6% | +0.0% | +14.2% | −18.8% | −16.5% | +30.0% | +26.7% | −25.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 60.0% | 60.0% | 59.4% | 59.4% | 60.8% | 59.6% | 57.0% | 58.2% | 60.5% | 60.1% |
| Operating margin | 26.0% | 24.0% | 23.8% | 22.6% | 23.6% | 19.1% | 16.1% | 20.5% | 21.2% | 16.2% |
| Net margin | 16.1% | 13.1% | 15.4% | 15.1% | 16.4% | 12.4% | 9.9% | 11.8% | 14.4% | 10.5% |
| Free cash flow margin | 16.8% | 16.2% | 16.9% | 17.8% | 20.1% | 15.8% | 10.4% | 15.6% | 17.6% | 17.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.14 | 3.05 | 3.06 | 3.13 | 3.72 | 3.33 | 2.56 | 3.75 | 4.11 | 4.20 |
| Capital expenditure | −0.59 | −0.55 | −0.44 | −0.34 | −0.41 | −0.57 | −0.70 | −0.71 | −0.56 | −0.56 |
| Free cash flow | 2.55 | 2.50 | 2.62 | 2.80 | 3.31 | 2.76 | 1.86 | 3.04 | 3.55 | 3.63 |
| Growth | −1.8% | +4.8% | +6.8% | +18.3% | −16.7% | −32.6% | +63.4% | +16.6% | +2.5% | |
| Buybacks | −1.34 | −1.40 | −1.24 | −1.20 | −1.48 | −1.32 | −1.31 | −1.13 | −1.74 | −1.21 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.32 | 1.54 | 0.73 | 0.88 | 0.89 | 0.83 | 0.78 | 0.97 | 1.10 | 1.29 |
| Total debt | 6.52 | 6.57 | 6.35 | 7.59 | 7.34 | 7.21 | 8.76 | 8.24 | 7.94 | 7.99 |
| Net cash (debt) | −5.21 | −5.03 | −5.63 | −6.70 | −6.46 | −6.37 | −7.98 | −7.27 | −6.85 | −6.70 |
| Shareholders’ equity | −0.24 | −0.06 | −0.10 | 0.12 | 0.74 | 0.61 | 0.40 | 0.61 | 0.21 | 0.05 |
| Debt to equity | n/a | n/a | n/a | 64.85 | 9.88 | 11.83 | 21.83 | 13.53 | 37.46 | 147.89 |
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 | ||||||||||
| 1.32 | 1.54 | 0.73 | 0.88 | 0.89 | 0.83 | 0.78 | 0.97 | 1.10 | 1.29 | |
| 1.41 | 1.48 | 1.40 | 1.44 | 1.26 | 1.30 | 1.50 | 1.59 | 1.52 | 1.68 | |
| 1.17 | 1.22 | 1.25 | 1.40 | 1.67 | 1.69 | 2.07 | 1.93 | 1.99 | 2.03 | |
| 3.84 | 4.07 | 3.88 | 3.75 | 3.72 | 3.73 | 4.31 | 4.58 | 4.42 | 4.66 | |
| 2.11 | 2.22 | 2.53 | 3.51 | 3.82 | 3.28 | 3.35 | 3.41 | 3.27 | 3.12 | |
| 12.12 | 12.68 | 12.16 | 15.03 | 15.92 | 15.04 | 15.73 | 16.39 | 16.05 | 16.33 | |
| Growth | +4.6% | −4.1% | +23.6% | +5.9% | −5.5% | +4.6% | +4.2% | −2.1% | +1.8% | |
| Liabilities | ||||||||||
| 0.00 | 0.00 | 0.00 | 0.25 | 0.01 | 0.01 | 0.01 | 0.02 | 0.65 | 1.12 | |
| 6.52 | 6.57 | 6.35 | 7.33 | 7.33 | 7.19 | 8.74 | 8.22 | 7.29 | 6.87 | |
| calc | 6.52 | 6.57 | 6.35 | 7.59 | 7.34 | 7.21 | 8.76 | 8.24 | 7.94 | 7.99 |
| 12.11 | 12.43 | 11.96 | 14.48 | 14.82 | 14.07 | 14.93 | 15.44 | 15.50 | 15.97 | |
| Equity | ||||||||||
| 19.92 | 20.53 | 21.62 | 22.50 | 23.70 | 24.35 | 24.57 | 25.29 | 26.15 | 26.60 | |
| −0.24 | −0.06 | −0.10 | 0.12 | 0.74 | 0.61 | 0.40 | 0.61 | 0.21 | 0.05 | |
| Growth | +535.0% | −18.0% | −34.2% | +51.9% | −65.2% | −74.5% | ||||
| Per share and net cash | ||||||||||
| calc | −5.21 | −5.03 | −5.63 | −6.70 | −6.46 | −6.37 | −7.98 | −7.27 | −6.85 | −6.70 |
| 883.1 | 874.7 | 862.9 | 854.7 | 849.9 | 840.5 | 830.2 | 821.4 | 812.6 | 801.2 | |
| calc | −0.28 | −0.07 | −0.12 | 0.14 | 0.87 | 0.72 | 0.48 | 0.74 | 0.26 | 0.07 |
Lines marked calc are worked out here from filed figures; point at one for how.