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 | 7.21 | 7.40 | 7.53 | 7.73 | 9.44 | 10.79 | 9.88 | 9.25 | 9.87 | 11.04 |
| Growth | +2.6% | +1.7% | +2.6% | +22.1% | +14.3% | −8.4% | −6.4% | +6.7% | +11.8% | |
| Operating income | 1.28 | 1.17 | 1.10 | 1.23 | 1.97 | 2.38 | 1.43 | 1.26 | 1.35 | 1.56 |
| Net income | 0.65 | 0.77 | 0.74 | 0.86 | 1.43 | 2.00 | 0.95 | 0.85 | 0.87 | 0.99 |
| Growth | +19.7% | −4.7% | +16.6% | +66.8% | +39.4% | −52.6% | −9.7% | +2.0% | +13.9% | |
| EPS, diluted | 4.51 | 5.50 | 5.29 | 6.28 | 10.47 | 15.55 | 7.97 | 7.49 | 7.69 | 8.75 |
| Growth | +22.0% | −3.8% | +18.7% | +66.7% | +48.5% | −48.7% | −6.0% | +2.7% | +13.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.2% | 36.2% | 34.6% | 34.8% | 38.5% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 17.7% | 15.7% | 14.6% | 15.9% | 20.9% | 22.1% | 14.4% | 13.6% | 13.6% | 14.1% |
| Net margin | 8.9% | 10.4% | 9.8% | 11.1% | 15.2% | 18.5% | 9.6% | 9.2% | 8.8% | 9.0% |
| Free cash flow margin | 11.4% | 12.5% | 10.8% | 10.9% | 16.8% | 17.0% | 13.3% | 9.3% | 9.2% | 12.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.12 | 1.18 | 1.20 | 1.24 | 2.01 | 2.23 | 1.72 | 1.27 | 1.33 | 1.89 |
| Capital expenditure | −0.29 | −0.25 | −0.38 | −0.40 | −0.42 | −0.40 | −0.40 | −0.41 | −0.43 | −0.53 |
| Free cash flow | 0.82 | 0.92 | 0.82 | 0.84 | 1.59 | 1.83 | 1.31 | 0.86 | 0.91 | 1.36 |
| Growth | +12.2% | −11.5% | +3.2% | +88.3% | +15.3% | −28.2% | −34.2% | +5.2% | +49.5% | |
| Buybacks | −0.59 | −0.47 | −0.32 | −0.35 | −0.33 | −2.20 | −1.41 | −0.28 | −0.15 | −0.45 |
| Dividends paid | −0.22 | −0.25 | −0.27 | −0.29 | −0.30 | −0.31 | −0.31 | −0.31 | −0.33 | −0.35 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.36 | 0.14 | 0.14 | 1.19 | 1.16 | 0.87 | 0.32 | 0.69 | 0.55 | 0.42 |
| Total debt | 3.73 | 3.78 | 3.89 | 4.77 | 4.02 | 4.01 | 3.98 | 4.71 | 6.22 | 5.67 |
| Net cash (debt) | −3.38 | −3.65 | −3.76 | −3.58 | −2.86 | −3.14 | −3.67 | −4.03 | −5.67 | −5.25 |
| Shareholders’ equity | 4.63 | 4.92 | 5.22 | 5.64 | 6.76 | 6.44 | 5.89 | 6.31 | 6.78 | 7.17 |
| Debt to equity | 0.81 | 0.77 | 0.75 | 0.85 | 0.59 | 0.62 | 0.68 | 0.75 | 0.92 | 0.79 |
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 | ||||||||||
| 0.36 | 0.14 | 0.14 | 1.19 | 1.16 | 0.87 | 0.32 | 0.69 | 0.55 | 0.42 | |
| 0.93 | 0.92 | 1.01 | 1.06 | 1.52 | 1.44 | 1.20 | 1.21 | 1.30 | 1.41 | |
| 0.08 | 0.10 | 0.10 | 0.12 | 0.22 | 0.21 | 0.19 | 0.19 | 0.19 | 0.19 | |
| 1.03 | 1.15 | 1.29 | 1.45 | 1.63 | 1.71 | 1.77 | 1.82 | 2.11 | 2.20 | |
| 6.00 | 6.34 | 6.56 | 6.62 | 6.87 | 7.10 | 7.22 | 7.73 | 8.86 | 8.95 | |
| 10.10 | 10.50 | 11.00 | 12.84 | 14.03 | 13.61 | 12.84 | 14.02 | 16.15 | 16.23 | |
| Growth | +4.0% | +4.8% | +16.7% | +9.2% | −3.0% | −5.7% | +9.2% | +15.2% | +0.4% | |
| Liabilities | ||||||||||
| 0.01 | 0.04 | 0.46 | 0.80 | 0.00 | 0.00 | 0.00 | 0.30 | 0.60 | 0.50 | |
| 3.73 | 3.75 | 3.43 | 3.97 | 4.01 | 4.01 | 3.98 | 4.41 | 5.62 | 5.17 | |
| calc | 3.73 | 3.78 | 3.89 | 4.77 | 4.02 | 4.01 | 3.98 | 4.71 | 6.22 | 5.67 |
| Equity | ||||||||||
| 6.61 | 7.14 | 7.60 | 8.17 | 9.30 | 7.65 | 8.29 | 8.83 | 9.36 | 9.99 | |
| 4.63 | 4.92 | 5.22 | 5.64 | 6.76 | 6.44 | 5.89 | 6.31 | 6.78 | 7.17 | |
| Growth | +6.3% | +6.0% | +8.1% | +19.8% | −4.7% | −8.6% | +7.0% | +7.5% | +5.8% | |
| Per share and net cash | ||||||||||
| calc | −3.38 | −3.65 | −3.76 | −3.58 | −2.86 | −3.14 | −3.67 | −4.03 | −5.67 | −5.25 |
| 137.5 | 135.6 | 134.3 | 133.5 | 133.5 | 119.5 | 111.3 | 110.7 | 111.0 | 109.9 | |
| calc | 33.66 | 36.28 | 38.85 | 42.27 | 50.65 | 53.95 | 52.94 | 56.97 | 61.08 | 65.26 |
Lines marked calc are worked out here from filed figures; point at one for how.