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 | 12.08 | 12.03 | 11.93 | 12.14 | 12.03 | 13.46 | 15.46 | 14.48 | 15.47 | 17.05 |
| Growth | −0.3% | −0.9% | +1.8% | −1.0% | +11.9% | +14.9% | −6.3% | +6.9% | +10.2% | |
| Operating income | 2.78 | 2.77 | 2.66 | 2.68 | 2.65 | 2.83 | 2.62 | 3.20 | 2.67 | 2.94 |
| Net income | 1.25 | 1.53 | 1.38 | 1.34 | 1.10 | 1.35 | 1.66 | 2.52 | 1.82 | 2.02 |
| Growth | +22.5% | −9.4% | −2.8% | −18.0% | +22.3% | +23.3% | +51.7% | −27.7% | +11.2% | |
| EPS, diluted | 4.12 | 4.94 | 4.42 | 4.08 | 3.28 | 3.85 | 4.66 | 7.21 | 5.24 | 5.64 |
| Growth | +19.9% | −10.5% | −7.7% | −19.6% | +17.4% | +21.0% | +54.7% | −27.3% | +7.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 23.0% | 23.1% | 22.3% | 22.0% | 22.1% | 21.0% | 17.0% | 22.1% | 17.3% | 17.2% |
| Net margin | 10.3% | 12.7% | 11.6% | 11.1% | 9.2% | 10.0% | 10.7% | 17.4% | 11.8% | 11.9% |
| Free cash flow margin | −14.7% | −2.0% | −21.4% | −4.5% | −15.7% | −9.1% | −3.4% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.46 | 3.37 | 2.70 | 3.13 | 2.20 | 2.73 | 3.94 | 2.16 | 3.61 | 4.80 |
| Capital expenditure | −5.24 | −3.61 | −5.25 | −3.68 | −4.09 | −3.96 | −4.47 | n/a | n/a | n/a |
| Free cash flow | −1.78 | −0.24 | −2.55 | −0.54 | −1.89 | −1.23 | −0.53 | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −1.00 | 0.00 | 0.00 |
| Dividends paid | −0.76 | −0.80 | −0.84 | −0.92 | −0.98 | −1.03 | −1.09 | −1.10 | −1.10 | −1.17 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.78 | 0.80 | 0.90 | 0.98 | 1.27 | 0.99 | 1.28 | 1.19 | 1.32 | 1.63 |
| Total debt | 14.77 | 16.03 | 18.15 | 19.97 | 22.35 | 23.04 | 23.44 | 22.24 | 24.71 | 25.80 |
| Net cash (debt) | −14.00 | −15.23 | −17.25 | −18.99 | −21.08 | −22.05 | −22.16 | −21.05 | −23.39 | −24.17 |
| Shareholders’ equity | 14.30 | 15.42 | 16.73 | 18.02 | 18.85 | 20.04 | 20.69 | 21.16 | 21.96 | 24.19 |
| Debt to equity | 1.03 | 1.04 | 1.08 | 1.11 | 1.19 | 1.15 | 1.13 | 1.05 | 1.13 | 1.07 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 12.08 | 12.03 | 11.93 | 12.14 | 12.03 | 13.46 | 15.46 | 14.48 | 15.47 | 17.05 | |
| Growth | −0.3% | −0.9% | +1.8% | −1.0% | +11.9% | +14.9% | −6.3% | +6.9% | +10.2% | |
| 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | n/a | n/a | n/a | |
| 2.78 | 2.77 | 2.66 | 2.68 | 2.65 | 2.83 | 2.62 | 3.20 | 2.67 | 2.94 | |
| Growth | −0.2% | −4.0% | +0.5% | −0.8% | +6.5% | −7.1% | +21.8% | −16.5% | +9.9% | |
| 1.94 | 2.00 | 1.78 | 1.74 | 1.23 | 1.38 | 2.10 | 3.00 | 2.14 | 2.60 | |
| 0.70 | 0.47 | 0.40 | 0.30 | 0.09 | 0.19 | 0.50 | 0.49 | 0.32 | 0.57 | |
| 1.25 | 1.53 | 1.38 | 1.34 | 1.10 | 1.35 | 1.66 | 2.52 | 1.82 | 2.02 | |
| Growth | +22.5% | −9.4% | −2.8% | −18.0% | +22.3% | +23.3% | +51.7% | −27.7% | +11.2% | |
| Per share | ||||||||||
| 4.15 | 4.97 | 4.43 | 4.09 | 3.29 | 3.86 | 4.68 | 7.25 | 5.26 | 5.66 | |
| 4.12 | 4.94 | 4.42 | 4.08 | 3.28 | 3.85 | 4.66 | 7.21 | 5.24 | 5.64 | |
| Growth | +19.9% | −10.5% | −7.7% | −19.6% | +17.4% | +21.0% | +54.7% | −27.3% | +7.6% | |
| 300.4 | 307.1 | 311.7 | 328.5 | 334.8 | 348.4 | 354.5 | 347.7 | 346.0 | 357.4 | |
| 301.9 | 308.8 | 312.9 | 329.5 | 335.7 | 349.4 | 355.8 | 349.3 | 347.3 | 358.7 | |
| Growth | +2.3% | +1.3% | +5.3% | +1.9% | +4.1% | +1.8% | −1.8% | −0.6% | +3.3% | |