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 | 5.51 | 5.70 | 5.82 | 10.19 | 14.85 | 16.23 | 17.74 | 19.09 | 20.46 | 21.19 |
| Growth | +3.5% | +2.2% | +74.9% | +45.8% | +9.3% | +9.3% | +7.6% | +7.1% | +3.6% | |
| Operating income | 1.45 | 1.53 | 1.75 | 1.61 | 1.85 | 2.29 | 3.74 | 5.01 | 5.88 | 5.82 |
| Net income | 0.93 | 1.25 | 1.19 | 0.89 | 0.96 | 1.33 | 2.53 | 3.07 | 3.13 | 3.48 |
| Growth | +34.0% | −4.7% | −24.8% | +7.3% | +39.2% | +89.7% | +21.3% | +2.1% | +11.1% | |
| EPS, diluted | 2.08 | 2.89 | 2.87 | 1.71 | 1.40 | 1.99 | 3.91 | 4.98 | 5.38 | 6.34 |
| Growth | +38.9% | −0.7% | −40.4% | −18.1% | +42.1% | +96.5% | +27.4% | +8.0% | +17.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 26.2% | 26.9% | 30.1% | 15.8% | 12.5% | 14.1% | 21.1% | 26.3% | 28.7% | 27.5% |
| Net margin | 16.9% | 21.9% | 20.4% | 8.8% | 6.5% | 8.2% | 14.3% | 16.1% | 15.3% | 16.4% |
| Free cash flow margin | 20.7% | 21.0% | 20.5% | 20.4% | 21.9% | 17.7% | 17.7% | 19.8% | 24.7% | 20.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.43 | 1.48 | 1.55 | 2.80 | 4.15 | 4.03 | 4.62 | 5.16 | 6.63 | 6.06 |
| Capital expenditure | −0.29 | −0.29 | −0.36 | −0.72 | −0.90 | −1.16 | −1.48 | −1.39 | −1.57 | −1.76 |
| Free cash flow | 1.14 | 1.20 | 1.19 | 2.07 | 3.25 | 2.87 | 3.14 | 3.77 | 5.06 | 4.30 |
| Growth | +4.8% | −0.3% | +74.0% | +56.6% | −11.5% | +9.2% | +20.2% | +34.1% | −15.1% | |
| Buybacks | −1.25 | −1.22 | −1.95 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | 0.42 | 0.89 | 0.91 | 0.84 | 0.90 | 1.20 | 1.24 | 0.80 |
| Shareholders’ equity | 2.54 | 2.73 | 2.29 | 32.98 | 32.33 | 30.95 | 30.83 | 29.86 | 27.07 | 25.79 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 5.51 | 5.70 | 5.82 | 10.19 | 14.85 | 16.23 | 17.74 | 19.09 | 20.46 | 21.19 | |
| Growth | +3.5% | +2.2% | +74.9% | +45.8% | +9.3% | +9.3% | +7.6% | +7.1% | +3.6% | |
| 1.10 | 1.15 | 1.23 | 3.28 | 5.65 | 5.81 | 6.06 | 6.58 | 6.56 | 6.88 | |
| 1.45 | 1.53 | 1.75 | 1.61 | 1.85 | 2.29 | 3.74 | 5.01 | 5.88 | 5.82 | |
| Growth | +6.0% | +14.4% | −8.2% | +15.1% | +23.5% | +63.5% | +34.1% | +17.3% | −1.0% | |
| 1.28 | 1.36 | 1.56 | 1.08 | 1.17 | 1.67 | 2.91 | 3.90 | 4.51 | 4.26 | |
| 0.49 | 0.16 | 0.38 | 0.20 | 0.20 | 0.36 | 0.55 | 0.75 | 0.64 | 0.81 | |
| 0.93 | 1.25 | 1.19 | 0.89 | 0.96 | 1.33 | 2.53 | 3.07 | 3.13 | 3.48 | |
| Growth | +34.0% | −4.7% | −24.8% | +7.3% | +39.2% | +89.7% | +21.3% | +2.1% | +11.1% | |
| Per share | ||||||||||
| 2.11 | 2.95 | 2.93 | 1.74 | 1.42 | 2.01 | 3.94 | 5.02 | 5.41 | 6.36 | |
| 2.08 | 2.89 | 2.87 | 1.71 | 1.40 | 1.99 | 3.91 | 4.98 | 5.38 | 6.34 | |
| Growth | +38.9% | −0.7% | −40.4% | −18.1% | +42.1% | +96.5% | +27.4% | +8.0% | +17.8% | |
| 440.6 | 422.3 | 405.5 | 512.3 | 672.1 | 662.6 | 642.3 | 611.7 | 578.7 | 547.1 | |
| 447.8 | 431.3 | 413.7 | 522.6 | 683.4 | 671.6 | 647.9 | 615.9 | 582.1 | 549.0 | |
| Growth | −3.7% | −4.1% | +26.3% | +30.8% | −1.7% | −3.5% | −4.9% | −5.5% | −5.7% | |