Closing prices at the end of each trading day, from 13 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 | 30.56 | 30.97 | 36.19 | 39.35 | 37.93 | 38.47 | 39.41 | 42.27 | 47.72 | 52.55 |
| Growth | +1.3% | +16.9% | +8.7% | −3.6% | +1.4% | +2.4% | +7.3% | +12.9% | +10.1% | |
| Operating income | 3.74 | 4.24 | 4.39 | 4.57 | 4.13 | 4.16 | 4.21 | 4.25 | 4.80 | 5.36 |
| Net income | 2.57 | 2.91 | 3.35 | 3.48 | 3.17 | 3.26 | 3.39 | 3.32 | 3.78 | 4.21 |
| Growth | +13.2% | +14.9% | +4.2% | −9.1% | +2.8% | +4.1% | −2.2% | +14.1% | +11.3% | |
| EPS, diluted | 8.29 | 9.56 | 11.18 | 11.98 | 11.00 | 11.55 | 12.19 | 12.02 | 13.63 | 15.45 |
| Growth | +15.3% | +16.9% | +7.2% | −8.2% | +5.0% | +5.5% | −1.4% | +13.4% | +13.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.3% | 13.7% | 12.1% | 11.6% | 10.9% | 10.8% | 10.7% | 10.0% | 10.1% | 10.2% |
| Net margin | 8.4% | 9.4% | 9.2% | 8.9% | 8.4% | 8.5% | 8.6% | 7.8% | 7.9% | 8.0% |
| Free cash flow margin | 5.8% | 11.1% | 6.8% | 5.1% | 7.6% | 8.8% | 8.8% | 9.0% | 6.7% | 7.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.16 | 3.88 | 3.15 | 2.98 | 3.86 | 4.27 | 4.58 | 4.71 | 4.11 | 5.12 |
| Capital expenditure | −0.39 | −0.43 | −0.69 | −0.99 | −0.97 | −0.89 | −1.11 | −0.90 | −0.92 | −1.16 |
| Free cash flow | 1.77 | 3.45 | 2.46 | 1.99 | 2.89 | 3.38 | 3.47 | 3.81 | 3.20 | 3.96 |
| Growth | +94.7% | −28.7% | −18.9% | +45.0% | +17.1% | +2.4% | +9.8% | −16.0% | +23.9% | |
| Buybacks | −2.00 | −1.56 | −1.77 | −0.23 | −0.59 | −1.83 | −1.23 | −0.43 | −1.50 | −0.64 |
| Dividends paid | −0.91 | −0.99 | −1.08 | −1.15 | −1.24 | −1.32 | −1.37 | −1.43 | −1.53 | −1.59 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.33 | 2.98 | 0.96 | 0.90 | 2.82 | 1.60 | 1.24 | 1.91 | 1.70 | 2.33 |
| Total debt | 2.99 | 3.98 | 11.44 | 9.01 | 10.00 | 10.49 | 9.24 | 8.75 | 7.26 | 7.01 |
| Net cash (debt) | −0.65 | −1.00 | −10.48 | −8.11 | −7.17 | −8.89 | −8.00 | −6.84 | −5.56 | −4.67 |
| Shareholders’ equity | 10.30 | 11.80 | 12.11 | 13.98 | 15.66 | 17.64 | 18.57 | 21.30 | 22.06 | 25.62 |
| Debt to equity | 0.29 | 0.34 | 0.95 | 0.64 | 0.64 | 0.59 | 0.50 | 0.41 | 0.33 | 0.27 |
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 | ||||||||||
| 2.33 | 2.98 | 0.96 | 0.90 | 2.82 | 1.60 | 1.24 | 1.91 | 1.70 | 2.33 | |
| 3.40 | 3.62 | 3.76 | 3.54 | 3.16 | 3.04 | 3.01 | 3.00 | 2.98 | 2.41 | |
| 5.12 | 5.30 | 5.98 | 6.31 | 5.75 | 5.34 | 6.32 | 8.58 | 9.72 | 9.23 | |
| 3.48 | 3.52 | 3.98 | 4.48 | 5.10 | 5.42 | 5.90 | 6.20 | 6.47 | 7.53 | |
| 11.45 | 11.91 | 19.59 | 19.68 | 20.05 | 20.10 | 20.33 | 20.59 | 20.56 | 21.01 | |
| 33.17 | 35.05 | 45.89 | 49.35 | 51.31 | 50.07 | 51.59 | 54.81 | 55.88 | 57.25 | |
| Growth | +5.6% | +30.9% | +7.5% | +4.0% | −2.4% | +3.0% | +6.3% | +2.0% | +2.4% | |
| Liabilities | ||||||||||
| 2.99 | 3.98 | 11.44 | 9.01 | 10.00 | 10.49 | 9.24 | 8.75 | 7.26 | 7.01 | |
| calc | 2.99 | 3.98 | 11.44 | 9.01 | 10.00 | 10.49 | 9.24 | 8.75 | 7.26 | 7.01 |
| Equity | ||||||||||
| 24.54 | 26.44 | 29.33 | 31.63 | 33.50 | 35.42 | 37.40 | 39.27 | 41.49 | 44.08 | |
| 10.30 | 11.80 | 12.11 | 13.98 | 15.66 | 17.64 | 18.57 | 21.30 | 22.06 | 25.62 | |
| Growth | +14.6% | +2.6% | +15.4% | +12.0% | +12.6% | +5.3% | +14.7% | +3.6% | +16.1% | |
| Per share and net cash | ||||||||||
| calc | −0.65 | −1.00 | −10.48 | −8.11 | −7.17 | −8.89 | −8.00 | −6.84 | −5.56 | −4.67 |
| 302.4 | 296.9 | 288.7 | 289.6 | 286.5 | 277.6 | 274.4 | 273.6 | 270.3 | 270.4 | |
| calc | 34.06 | 39.75 | 41.95 | 48.26 | 54.67 | 63.54 | 67.66 | 77.85 | 81.61 | 94.76 |
Lines marked calc are worked out here from filed figures; point at one for how.