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 | 10.63 | 12.61 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +18.6% | |||||||||
| Operating income | 1.49 | 1.71 | 1.59 | 1.43 | 1.56 | 1.50 | 1.75 | 2.24 | 2.09 | 2.37 |
| Net income | 0.87 | 1.13 | 1.12 | 1.17 | 1.37 | 0.91 | 1.08 | 1.40 | 1.40 | 1.46 |
| Growth | +30.6% | −1.2% | +4.4% | +17.0% | −33.7% | +19.4% | +29.0% | +0.5% | +4.1% | |
| EPS, diluted | 4.83 | 6.32 | 6.17 | 6.31 | 7.08 | 4.67 | 5.52 | 6.76 | 6.77 | 7.03 |
| Growth | +30.8% | −2.4% | +2.3% | +12.2% | −34.0% | +18.2% | +22.5% | +0.1% | +3.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.0% | 13.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 8.2% | 9.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.08 | 2.12 | 2.68 | 2.65 | 3.70 | 3.07 | 1.98 | 3.22 | 3.64 | 3.41 |
| Buybacks | −0.03 | −0.05 | 0.00 | 0.00 | 0.00 | −0.07 | −0.06 | 0.00 | 0.00 | n/a |
| Dividends paid | −0.53 | −0.59 | −0.62 | −0.69 | −0.76 | −0.79 | −0.69 | −0.75 | −0.81 | −0.87 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.09 | 0.07 | 0.07 | 0.09 | 0.47 | 0.03 | 0.03 | 0.03 | 0.02 | 0.21 |
| Total debt | 10.51 | 11.04 | 10.98 | 16.76 | 19.60 | 17.52 | 18.13 | 19.71 | 22.14 | 25.31 |
| Net cash (debt) | −10.41 | −10.97 | −10.91 | −16.66 | −19.13 | −17.49 | −18.09 | −19.68 | −22.11 | −25.10 |
| Shareholders’ equity | 9.01 | 9.51 | 10.24 | 11.67 | 12.43 | 8.71 | 10.40 | 11.05 | 11.70 | 12.30 |
| Debt to equity | 1.17 | 1.16 | 1.07 | 1.44 | 1.58 | 2.01 | 1.74 | 1.78 | 1.89 | 2.06 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 14.0% | 13.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 10.4% | 10.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 8.2% | 9.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 24.5% | 13.6% | 8.1% | 7.0% | 3.4% | −19.8% | 2.6% | 10.8% | −2.5% | 5.7% | |
| Returns | ||||||||||
| 9.6% | 11.9% | 10.9% | 10.0% | 11.0% | 10.4% | 10.4% | 12.6% | 12.0% | 11.9% | |
| 2.7% | 3.4% | 3.1% | 2.8% | 3.0% | 2.3% | 2.5% | 3.1% | 2.9% | 2.7% | |
| Balance and payout | ||||||||||
| 1.17 | 1.16 | 1.07 | 1.44 | 1.58 | 2.01 | 1.74 | 1.78 | 1.89 | 2.06 | |
| 61.2% | 52.2% | 55.4% | 59.2% | 55.6% | 87.2% | 63.3% | 53.8% | 57.7% | 59.6% | |