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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 12.3% | 13.7% | 12.1% | 11.6% | 10.9% | 10.8% | 10.7% | 10.0% | 10.1% | 10.2% | |
| 12.0% | 13.2% | 11.3% | 10.7% | 9.9% | 10.1% | 10.2% | 9.4% | 9.5% | 9.7% | |
| 8.4% | 9.4% | 9.2% | 8.9% | 8.4% | 8.5% | 8.6% | 7.8% | 7.9% | 8.0% | |
| 5.8% | 11.1% | 6.8% | 5.1% | 7.6% | 8.8% | 8.8% | 9.0% | 6.7% | 7.5% | |
| Spending | ||||||||||
| 6.3% | 6.5% | 6.3% | 6.1% | 5.8% | 5.8% | 6.1% | 5.7% | 5.4% | 4.9% | |
| 1.3% | 1.4% | 1.9% | 2.5% | 2.5% | 2.3% | 2.8% | 2.1% | 1.9% | 2.2% | |
| 26.7% | 28.6% | 17.8% | 17.1% | 15.3% | 15.9% | 16.0% | 16.8% | 16.7% | 17.5% | |
| Returns | ||||||||||
| 25.0% | 24.7% | 27.6% | 24.9% | 20.2% | 18.5% | 18.3% | 15.6% | 17.1% | 16.4% | |
| 7.8% | 8.3% | 7.3% | 7.1% | 6.2% | 6.5% | 6.6% | 6.0% | 6.8% | 7.4% | |
| Balance and payout | ||||||||||
| 0.29 | 0.34 | 0.95 | 0.64 | 0.64 | 0.59 | 0.50 | 0.41 | 0.33 | 0.27 | |
| 35.4% | 33.9% | 32.1% | 33.1% | 39.2% | 40.4% | 40.4% | 43.1% | 40.4% | 37.8% | |
| 164.1% | 73.8% | 115.7% | 69.4% | 63.2% | 92.9% | 75.0% | 48.9% | 94.8% | 56.3% | |