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 | 13.15 | 13.84 | 12.22 | 12.56 | 11.79 | 12.73 | 14.19 | 15.32 | 15.74 | 16.08 |
| Growth | +5.2% | −11.7% | +2.8% | −6.1% | +8.0% | +11.4% | +8.0% | +2.7% | +2.2% | |
| Operating income | 1.87 | 1.95 | 1.73 | 1.85 | 1.40 | 1.60 | 1.56 | 1.99 | 2.80 | 2.74 |
| Net income | 1.25 | 1.52 | 1.44 | 1.58 | −1.19 | 1.13 | 1.09 | 1.37 | 2.11 | 2.08 |
| Growth | +21.8% | −5.2% | +9.4% | −175.2% | −3.4% | +25.7% | +53.9% | −1.7% | ||
| EPS, diluted | 4.14 | 5.12 | 4.88 | 5.33 | −4.15 | 3.91 | 3.81 | 4.79 | 7.37 | 7.28 |
| Growth | +23.7% | −4.7% | +9.2% | −177.9% | −2.6% | +25.7% | +53.9% | −1.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.2% | 14.1% | 14.1% | 14.7% | 11.8% | 12.6% | 11.0% | 13.0% | 17.8% | 17.0% |
| Net margin | 9.5% | 11.0% | 11.8% | 12.5% | −10.1% | 8.9% | 7.7% | 9.0% | 13.4% | 12.9% |
| Free cash flow margin | 9.0% | 8.8% | 12.3% | 13.4% | 11.6% | 11.1% | 7.6% | 10.7% | 11.6% | 11.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.94 | 2.09 | 2.28 | 2.42 | 1.86 | 2.06 | 1.79 | 2.41 | 2.81 | 2.95 |
| Capital expenditure | −0.76 | −0.87 | −0.78 | −0.73 | −0.49 | −0.64 | −0.71 | −0.77 | −0.99 | −1.05 |
| Free cash flow | 1.18 | 1.22 | 1.50 | 1.69 | 1.37 | 1.42 | 1.08 | 1.64 | 1.82 | 1.90 |
| Growth | +3.4% | +22.6% | +12.7% | −18.8% | +3.5% | −24.2% | +52.2% | +11.1% | +4.7% | |
| Buybacks | −0.74 | −0.60 | −0.56 | −0.35 | −0.15 | −0.11 | −0.52 | −0.01 | −0.99 | −0.78 |
| Dividends paid | −0.43 | −0.45 | −0.49 | −0.55 | −0.56 | −0.57 | −0.60 | −0.62 | −0.66 | −0.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.33 | 0.21 | 0.11 | 0.12 | 1.26 | 0.36 | 0.60 | 0.92 | 1.26 | 0.65 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.76 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.11 |
| Shareholders’ equity | 6.90 | 7.58 | 8.00 | 8.69 | 6.17 | 7.22 | 7.24 | 8.04 | 8.76 | 9.77 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.08 |
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 | ||||||||||
| 14.2% | 14.1% | 14.1% | 14.7% | 11.8% | 12.6% | 11.0% | 13.0% | 17.8% | 17.0% | |
| 12.5% | 12.7% | 13.0% | 13.8% | 9.9% | 11.1% | 9.5% | 11.5% | 16.3% | 15.8% | |
| 9.5% | 11.0% | 11.8% | 12.5% | −10.1% | 8.9% | 7.7% | 9.0% | 13.4% | 12.9% | |
| 9.0% | 8.8% | 12.3% | 13.4% | 11.6% | 11.1% | 7.6% | 10.7% | 11.6% | 11.8% | |
| Spending | ||||||||||
| 1.4% | 1.5% | 1.6% | 1.5% | 1.6% | 1.5% | 1.3% | 1.3% | 1.3% | 1.3% | |
| 28.2% | 27.6% | 28.7% | 28.3% | 28.1% | 26.8% | 25.8% | 26.5% | 26.9% | 26.5% | |
| 5.8% | 6.3% | 6.4% | 5.8% | 4.1% | 5.0% | 5.0% | 5.1% | 6.3% | 6.5% | |
| 24.4% | 13.8% | 20.2% | 16.7% | 15.2% | 19.1% | 17.5% | 20.6% | 17.1% | 17.8% | |
| Returns | ||||||||||
| 18.1% | 20.0% | 18.0% | 18.1% | −19.2% | 15.6% | 15.1% | 17.1% | 24.1% | 21.2% | |
| 6.8% | 7.6% | 7.2% | 7.6% | −6.5% | 5.3% | 5.1% | 6.3% | 9.4% | 8.4% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.08 | |
| 62.0% | 61.7% | 59.9% | 58.2% | 65.8% | 65.8% | 66.2% | 63.1% | 60.7% | 60.3% | |
| 34.3% | 29.5% | 34.4% | 35.1% | n/a | 50.1% | 55.2% | 45.0% | 31.4% | 36.3% | |
| 98.7% | 85.8% | 70.5% | 53.7% | 51.6% | 47.4% | 104.2% | 38.5% | 90.7% | 80.7% | |