Closing prices at the end of each trading day, from 13 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 | 11.07 | 11.41 | 12.25 | 11.94 | 10.58 | 12.52 | 14.85 | 14.66 | 14.54 | 14.09 |
| Growth | +3.1% | +7.4% | −2.6% | −11.3% | +18.3% | +18.6% | −1.3% | −0.8% | −3.1% | |
| Operating income | 3.41 | 3.72 | 4.87 | 4.97 | 4.36 | 5.59 | 5.95 | 5.50 | 5.25 | 4.52 |
| Net income | 1.71 | 5.47 | 3.31 | 3.33 | 2.77 | 3.78 | 4.11 | 3.67 | 3.47 | 2.89 |
| Growth | +219.2% | −39.5% | +0.7% | −17.0% | +36.7% | +8.8% | −10.8% | −5.4% | −16.7% | |
| EPS, diluted | 1.81 | 5.99 | 3.84 | 1.39 | 1.20 | 1.68 | 1.92 | 1.82 | 1.79 | 1.54 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 30.8% | 32.6% | 39.7% | 41.6% | 41.2% | 44.7% | 40.1% | 37.5% | 36.1% | 32.1% |
| Net margin | 15.5% | 48.0% | 27.0% | 27.9% | 26.1% | 30.2% | 27.7% | 25.0% | 23.9% | 20.5% |
| Free cash flow margin | 5.8% | 12.6% | 23.6% | 26.7% | 24.9% | 26.4% | 23.0% | 22.2% | 18.7% | 12.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.04 | 3.47 | 4.64 | 4.85 | 4.26 | 5.10 | 5.53 | 5.51 | 5.25 | 4.61 |
| Capital expenditure | −2.40 | −2.04 | −1.75 | −1.66 | −1.63 | −1.79 | −2.11 | −2.26 | −2.53 | −2.90 |
| Free cash flow | 0.64 | 1.43 | 2.90 | 3.19 | 2.64 | 3.31 | 3.41 | 3.26 | 2.72 | 1.71 |
| Growth | +122.7% | +102.2% | +10.3% | −17.4% | +25.4% | +3.2% | −4.6% | −16.5% | −37.0% | |
| Buybacks | −1.06 | −1.97 | −4.67 | −3.37 | −0.87 | −2.89 | −4.73 | −3.48 | −2.24 | −1.40 |
| Dividends paid | −0.68 | −0.71 | −0.75 | −0.76 | −0.80 | −0.84 | −0.85 | −0.88 | −0.93 | −0.97 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.60 | 0.40 | 0.86 | 0.96 | 3.13 | 2.24 | 1.96 | 1.35 | 0.93 | 0.67 |
| Shareholders’ equity | 11.69 | 14.72 | 12.58 | 11.86 | 13.11 | 13.45 | 12.47 | 11.99 | 12.51 | 13.16 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 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 | ||||||||||
| 30.8% | 32.6% | 39.7% | 41.6% | 41.2% | 44.7% | 40.1% | 37.5% | 36.1% | 32.1% | |
| 24.8% | 27.5% | 35.1% | 36.2% | 34.3% | 39.5% | 36.0% | 32.9% | 31.3% | 26.7% | |
| 15.5% | 48.0% | 27.0% | 27.9% | 26.1% | 30.2% | 27.7% | 25.0% | 23.9% | 20.5% | |
| 5.8% | 12.6% | 23.6% | 26.7% | 24.9% | 26.4% | 23.0% | 22.2% | 18.7% | 12.1% | |
| Spending | ||||||||||
| 21.7% | 17.9% | 14.2% | 13.9% | 15.4% | 14.3% | 14.2% | 15.4% | 17.4% | 20.6% | |
| 37.5% | −74.1% | 23.1% | 22.8% | 23.8% | 23.6% | 23.0% | 24.0% | 23.8% | 23.3% | |
| Returns | ||||||||||
| 14.7% | 37.2% | 26.3% | 28.1% | 21.1% | 28.1% | 33.0% | 30.6% | 27.7% | 22.0% | |
| 4.8% | 15.3% | 9.0% | 8.7% | 6.9% | 9.3% | 9.9% | 8.7% | 8.1% | 6.6% | |
| Balance and payout | ||||||||||
| 67.0% | 58.8% | 65.7% | 69.0% | 67.1% | 66.7% | 70.1% | 71.6% | 70.8% | 69.9% | |
| 39.7% | 12.9% | 22.7% | 22.9% | 28.8% | 22.2% | 20.7% | 24.0% | 26.8% | 33.6% | |
| 270.0% | 187.0% | 187.2% | 129.5% | 63.1% | 112.6% | 163.6% | 134.0% | 116.5% | 138.4% | |