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 | 3.93 | 4.16 | 4.30 | 4.53 | 4.74 | 5.11 | 5.23 | 5.45 | 5.78 | 5.99 |
| Growth | +5.6% | +3.6% | +5.2% | +4.6% | +7.9% | +2.2% | +4.2% | +6.1% | +3.7% | |
| Operating income | 0.79 | 0.82 | 0.87 | 0.92 | 0.91 | 1.23 | 1.19 | 1.27 | n/a | n/a |
| Net income | 0.55 | 1.45 | 0.70 | 0.76 | 0.73 | 1.03 | 0.89 | 0.97 | 1.07 | 1.16 |
| Growth | +164.6% | −51.8% | +8.5% | −3.8% | +40.9% | −13.3% | +8.5% | +10.3% | +8.4% | |
| EPS, diluted | 4.49 | 12.22 | 6.09 | 6.83 | 6.82 | 9.99 | 9.04 | 10.07 | 11.94 | 14.07 |
| Growth | +172.2% | −50.2% | +12.2% | −0.1% | +46.5% | −9.5% | +11.4% | +18.6% | +17.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.9% | 19.4% | 20.1% | 20.1% | 19.0% | 23.8% | 22.6% | 23.1% | n/a | n/a |
| Operating margin | 20.0% | 19.8% | 20.2% | 20.3% | 19.1% | 24.0% | 22.7% | 23.2% | n/a | n/a |
| Net margin | 14.0% | 35.0% | 16.3% | 16.8% | 15.4% | 20.2% | 17.1% | 17.8% | 18.5% | 19.4% |
| Free cash flow margin | 34.9% | 33.9% | 28.6% | 29.2% | 30.3% | 27.4% | 26.7% | 26.3% | 23.0% | 20.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.40 | 1.43 | 1.28 | 1.36 | 1.48 | 1.44 | 1.42 | 1.48 | 1.40 | 1.40 |
| Capital expenditure | −0.03 | −0.02 | −0.05 | −0.04 | −0.04 | −0.04 | −0.03 | −0.05 | −0.07 | −0.14 |
| Free cash flow | 1.37 | 1.41 | 1.23 | 1.32 | 1.43 | 1.40 | 1.39 | 1.43 | 1.33 | 1.25 |
| Growth | +2.6% | −12.5% | +7.2% | +8.6% | −2.5% | −0.4% | +2.8% | −7.1% | −5.8% | |
| Buybacks | −0.40 | −0.41 | −0.42 | −0.46 | −0.44 | −0.54 | −0.45 | −0.51 | −1.00 | −0.88 |
| Dividends paid | −0.07 | −0.07 | −0.07 | −0.07 | −0.08 | −0.08 | −0.08 | −0.08 | −0.09 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.08 | 0.12 | 0.12 | 0.08 | 0.09 | 0.09 | 0.09 | 0.10 | 0.17 | 0.14 |
| Total debt | 1.14 | 1.14 | 1.36 | 1.36 | 1.67 | 1.70 | 1.79 | 1.63 | 2.32 | 2.32 |
| Net cash (debt) | −1.06 | −1.02 | −1.24 | −1.28 | −1.57 | −1.60 | −1.70 | −1.53 | −2.16 | −2.18 |
| Shareholders’ equity | 4.57 | 6.23 | 5.42 | 7.29 | 8.77 | 2.00 | 3.95 | 4.49 | 5.31 | 5.97 |
| Debt to equity | 0.25 | 0.18 | 0.25 | 0.19 | 0.19 | 0.85 | 0.45 | 0.36 | 0.44 | 0.39 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 1.40 | 1.43 | 1.28 | 1.36 | 1.48 | 1.44 | 1.42 | 1.48 | 1.40 | 1.40 | |
| Growth | +2.2% | −10.6% | +6.7% | +8.3% | −2.6% | −1.1% | +4.2% | −5.4% | −0.4% | |
| Investment | ||||||||||
| −0.03 | −0.02 | −0.05 | −0.04 | −0.04 | −0.04 | −0.03 | −0.05 | −0.07 | −0.14 | |
| calc | 1.37 | 1.41 | 1.23 | 1.32 | 1.43 | 1.40 | 1.39 | 1.43 | 1.33 | 1.25 |
| Growth | +2.6% | −12.5% | +7.2% | +8.6% | −2.5% | −0.4% | +2.8% | −7.1% | −5.8% | |
| calc | 11.22 | 11.84 | 10.69 | 11.87 | 13.38 | 13.56 | 14.09 | 14.87 | 14.85 | 15.19 |
| −1.06 | −0.93 | −0.90 | −0.81 | −1.18 | −0.91 | −0.94 | −0.93 | −0.64 | −0.64 | |
| Financing | ||||||||||
| −0.32 | −0.45 | −0.39 | −0.59 | −0.27 | −0.52 | −0.49 | −0.54 | −0.72 | −0.77 | |
| −0.07 | −0.07 | −0.07 | −0.07 | −0.08 | −0.08 | −0.08 | −0.08 | −0.09 | −0.09 | |
| −0.40 | −0.41 | −0.42 | −0.46 | −0.44 | −0.54 | −0.45 | −0.51 | −1.00 | −0.88 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.