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 | 13.49 | 14.81 | 16.13 | 16.78 | 16.65 | 18.51 | 19.43 | 19.35 | 19.74 | 21.11 |
| Growth | +9.8% | +8.9% | +4.1% | −0.8% | +11.1% | +5.0% | −0.4% | +2.0% | +7.0% | |
| Operating income | 2.29 | 2.48 | 2.80 | 2.45 | 2.11 | 2.83 | 2.97 | 2.69 | 2.89 | 3.39 |
| Net income | 1.55 | 1.50 | 2.10 | 1.84 | 1.39 | 2.14 | 2.29 | 2.13 | 2.24 | 2.23 |
| Growth | −3.2% | +39.7% | −12.3% | −24.4% | +53.5% | +7.2% | −7.2% | +5.4% | −0.4% | |
| EPS, diluted | 2.55 | 2.53 | 3.60 | 3.29 | 2.57 | 4.05 | 4.41 | 4.21 | 4.51 | 4.56 |
| Growth | −0.8% | +42.3% | −8.6% | −21.9% | +57.6% | +8.9% | −4.5% | +7.1% | +1.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.0% | 16.8% | 17.4% | 14.6% | 12.7% | 15.3% | 15.3% | 13.9% | 14.7% | 16.1% |
| Net margin | 11.5% | 10.2% | 13.0% | 11.0% | 8.4% | 11.5% | 11.8% | 11.0% | 11.3% | 10.6% |
| Free cash flow margin | 10.0% | 14.3% | 13.7% | 12.6% | 17.4% | 12.0% | 11.5% | 10.4% | 9.3% | 12.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.65 | 2.41 | 2.59 | 2.50 | 3.30 | 2.50 | 2.57 | 2.33 | 2.12 | 2.88 |
| Capital expenditure | −0.30 | −0.28 | −0.38 | −0.39 | −0.40 | −0.28 | −0.33 | −0.32 | −0.30 | −0.29 |
| Free cash flow | 1.35 | 2.12 | 2.22 | 2.11 | 2.90 | 2.22 | 2.24 | 2.01 | 1.83 | 2.60 |
| Growth | +57.8% | +4.3% | −4.9% | +37.7% | −23.6% | +0.9% | −10.0% | −9.2% | +42.0% | |
| Buybacks | −0.51 | −1.89 | −1.26 | −2.25 | −1.62 | −0.77 | −1.42 | −1.06 | −0.61 | −1.38 |
| Dividends paid | 0.00 | −0.27 | −0.47 | −0.45 | −0.48 | −0.51 | −0.56 | −0.59 | −0.60 | −0.61 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.03 | 1.93 | 1.16 | 2.65 | 2.68 | 1.79 | 2.19 | 2.62 | 2.23 | 1.90 |
| Total debt | 0.80 | 0.70 | 0.74 | 0.70 | 0.66 | 0.63 | 0.64 | 0.61 | 0.88 | 0.54 |
| Net cash (debt) | 1.24 | 1.23 | 0.43 | 1.95 | 2.02 | 1.17 | 1.55 | 2.02 | 1.36 | 1.36 |
| Shareholders’ equity | 10.73 | 10.67 | 11.42 | 11.02 | 10.84 | 11.99 | 12.31 | 13.23 | 14.41 | 15.02 |
| Debt to equity | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.04 |
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 | ||||||||||
| 2.03 | 1.93 | 1.16 | 2.65 | 2.68 | 1.79 | 2.19 | 2.62 | 2.23 | 1.90 | |
| 2.56 | 2.87 | 3.19 | 3.26 | 3.09 | 3.56 | 3.80 | 3.85 | 4.06 | 4.44 | |
| 1.31 | 1.32 | 1.39 | 1.31 | 1.25 | 1.17 | 1.10 | 1.05 | 0.99 | 0.93 | |
| 2.55 | 2.70 | 3.48 | 3.98 | 5.03 | 5.62 | 5.71 | 6.09 | 6.95 | 7.11 | |
| 14.26 | 15.22 | 15.85 | 16.20 | 16.92 | 17.85 | 17.85 | 18.48 | 19.97 | 20.69 | |
| Growth | +6.7% | +4.1% | +2.3% | +4.4% | +5.5% | +0.0% | +3.5% | +8.0% | +3.6% | |
| Liabilities | ||||||||||
| 0.80 | 0.70 | 0.74 | 0.70 | 0.66 | 0.63 | 0.64 | 0.61 | 0.88 | 0.54 | |
| calc | 0.80 | 0.70 | 0.74 | 0.70 | 0.66 | 0.63 | 0.64 | 0.61 | 0.88 | 0.54 |
| 3.53 | 4.55 | 4.42 | 5.18 | 6.09 | 5.86 | 5.54 | 5.26 | 5.56 | 5.68 | |
| Equity | ||||||||||
| 10.48 | 10.54 | 11.49 | 11.02 | 10.69 | 11.92 | 12.59 | 13.30 | 14.69 | 15.16 | |
| 10.73 | 10.67 | 11.42 | 11.02 | 10.84 | 11.99 | 12.31 | 13.23 | 14.41 | 15.02 | |
| Growth | −0.5% | +7.1% | −3.5% | −1.7% | +10.7% | +2.7% | +7.5% | +8.9% | +4.2% | |
| Per share and net cash | ||||||||||
| calc | 1.24 | 1.23 | 0.43 | 1.95 | 2.02 | 1.17 | 1.55 | 2.02 | 1.36 | 1.36 |
| 608.0 | 588.0 | 577.0 | 548.0 | 530.0 | 525.0 | 509.0 | 498.0 | 495.0 | 479.0 | |
| calc | 17.64 | 18.14 | 19.80 | 20.11 | 20.45 | 22.84 | 24.18 | 26.56 | 29.11 | 31.35 |
Lines marked calc are worked out here from filed figures; point at one for how.