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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| n/a | n/a | 0.42 | 0.89 | 0.91 | 0.84 | 0.90 | 1.20 | 1.24 | 0.80 | |
| 0.90 | 1.00 | 1.05 | 2.78 | 2.48 | 2.86 | 3.59 | 3.58 | 3.73 | 3.98 | |
| 0.41 | 0.39 | 0.40 | 1.61 | 1.63 | 1.74 | 1.96 | 2.16 | 2.37 | 3.08 | |
| 5.37 | 5.59 | 5.70 | 36.04 | 36.32 | 36.43 | 36.81 | 37.21 | 36.58 | 37.70 | |
| 9.74 | 10.29 | 11.26 | 77.54 | 74.62 | 76.25 | 83.87 | 90.89 | 77.18 | 80.13 | |
| Growth | +5.6% | +9.5% | +588.5% | −3.8% | +2.2% | +10.0% | +8.4% | −15.1% | +3.8% | |
| Liabilities | ||||||||||
| 7.20 | 7.56 | 8.97 | 42.68 | 41.29 | 44.30 | 52.18 | 60.22 | 49.49 | 54.32 | |
| Equity | ||||||||||
| 8.99 | 10.24 | 11.64 | 12.53 | 13.44 | 14.85 | 17.38 | 20.44 | 23.58 | 27.06 | |
| 2.54 | 2.73 | 2.29 | 32.98 | 32.33 | 30.95 | 30.83 | 29.86 | 27.07 | 25.79 | |
| Growth | +7.5% | −16.0% | +1,338.2% | −2.0% | −4.3% | −0.4% | −3.1% | −9.3% | −4.7% | |
| Per share and net cash | ||||||||||
| 214.6 | 206.6 | 391.6 | 679.1 | 669.5 | 652.2 | 628.1 | 590.4 | 561.3 | 534.8 | |
| calc | 11.84 | 13.22 | 5.86 | 48.56 | 48.29 | 47.46 | 49.08 | 50.57 | 48.22 | 48.23 |
Lines marked calc are worked out here from filed figures; point at one for how.