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 | 7.07 | 7.44 | 8.18 | 8.90 | 9.36 | 9.52 | 10.68 | 11.45 | 11.54 | 12.48 |
| Growth | +5.3% | +9.9% | +8.8% | +5.2% | +1.7% | +12.1% | +7.3% | +0.7% | +8.2% | |
| Operating income | 0.88 | 0.88 | 0.95 | 0.74 | 0.80 | 0.51 | 0.57 | 0.78 | 0.54 | 0.66 |
| Net income | 0.57 | 0.48 | 0.84 | 0.55 | 0.70 | 0.54 | 0.58 | 0.68 | 0.55 | 0.61 |
| Growth | −16.4% | +74.5% | −34.3% | +26.8% | −21.8% | +6.4% | +17.6% | −19.2% | +10.0% | |
| EPS, diluted | 12.14 | 10.46 | 19.09 | 13.26 | 17.14 | 13.50 | 14.44 | 17.07 | 13.96 | 15.39 |
| Growth | −13.8% | +82.5% | −30.5% | +29.3% | −21.2% | +7.0% | +18.2% | −18.2% | +10.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.4% | 11.8% | 11.6% | 8.3% | 8.5% | 5.4% | 5.3% | 6.8% | 4.6% | 5.3% |
| Net margin | 8.1% | 6.4% | 10.2% | 6.2% | 7.4% | 5.7% | 5.4% | 5.9% | 4.8% | 4.8% |
| Free cash flow margin | 7.6% | 5.8% | 5.5% | 4.1% | 7.9% | 4.5% | 4.5% | 5.9% | 0.2% | 6.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.82 | 0.81 | 0.91 | 0.90 | 1.09 | 0.76 | 0.77 | 0.97 | 0.39 | 1.20 |
| Capital expenditure | −0.29 | −0.38 | −0.46 | −0.53 | −0.35 | −0.33 | −0.28 | −0.29 | −0.37 | −0.40 |
| Free cash flow | 0.54 | 0.43 | 0.45 | 0.37 | 0.74 | 0.43 | 0.48 | 0.68 | 0.03 | 0.79 |
| Growth | −19.6% | +4.4% | −18.8% | +102.2% | −42.0% | +12.4% | +40.7% | −96.2% | +2,953.8% | |
| Buybacks | −0.19 | −0.29 | −0.74 | −0.26 | −0.08 | −0.10 | −0.05 | −0.08 | −0.16 | n/a |
| Dividends paid | −0.10 | −0.12 | −0.13 | −0.15 | −0.17 | −0.19 | −0.19 | −0.20 | −0.21 | −0.21 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.72 | 0.70 | 0.24 | 0.08 | 0.51 | 0.63 | 0.47 | 0.43 | 0.83 | 0.77 |
| Total debt | 1.28 | 1.28 | 1.28 | 1.29 | 1.69 | 3.30 | 2.91 | 2.45 | 3.20 | 2.70 |
| Net cash (debt) | −0.56 | −0.58 | −1.04 | −1.21 | −1.17 | −2.67 | −2.44 | −2.02 | −2.37 | −1.93 |
| Shareholders’ equity | 1.65 | 1.76 | 1.52 | 1.59 | 1.90 | 2.81 | 3.49 | 4.09 | 4.67 | 5.07 |
| Debt to equity | 0.77 | 0.73 | 0.85 | 0.81 | 0.89 | 1.17 | 0.83 | 0.60 | 0.69 | 0.53 |
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 | ||||||||||
| 0.72 | 0.70 | 0.24 | 0.08 | 0.51 | 0.63 | 0.47 | 0.43 | 0.83 | 0.77 | |
| 1.16 | 0.43 | 0.25 | 0.32 | 0.40 | 0.43 | 0.64 | 0.46 | 0.21 | 0.34 | |
| 1.99 | 2.22 | 2.52 | 2.83 | 2.98 | 3.11 | 3.20 | 3.30 | 3.45 | 3.73 | |
| 1.23 | 1.22 | 1.26 | 1.37 | 1.62 | 2.63 | 2.62 | 2.62 | 2.62 | 2.65 | |
| 6.35 | 6.37 | 6.38 | 7.03 | 8.16 | 10.63 | 10.86 | 11.22 | 12.14 | 12.75 | |
| Growth | +0.3% | +0.1% | +10.2% | +16.0% | +30.3% | +2.2% | +3.3% | +8.3% | +5.0% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.40 | 0.23 | 0.50 | n/a | |
| 1.28 | 1.28 | 1.28 | 1.29 | 1.69 | 3.30 | 2.51 | 2.21 | 2.70 | 2.70 | |
| calc | 1.28 | 1.28 | 1.28 | 1.29 | 1.69 | 3.30 | 2.91 | 2.45 | 3.20 | 2.70 |
| 4.70 | 4.62 | 4.87 | 5.44 | 6.26 | 7.82 | 7.37 | 7.12 | 7.48 | 7.68 | |
| Equity | ||||||||||
| 1.32 | 1.69 | 2.61 | 3.01 | 3.53 | 3.89 | 4.28 | 4.76 | 5.10 | 5.49 | |
| 1.65 | 1.76 | 1.52 | 1.59 | 1.90 | 2.81 | 3.49 | 4.09 | 4.67 | 5.07 | |
| Growth | +6.4% | −13.8% | +4.7% | +19.7% | +47.7% | +24.3% | +17.3% | +14.0% | +8.7% | |
| Per share and net cash | ||||||||||
| calc | −0.56 | −0.58 | −1.04 | −1.21 | −1.17 | −2.67 | −2.44 | −2.02 | −2.37 | −1.93 |
| 46.2 | 45.1 | 41.9 | 40.8 | 40.5 | 40.0 | 39.9 | 39.6 | 39.1 | 39.2 | |
| calc | 35.78 | 38.98 | 36.18 | 38.92 | 46.94 | 70.20 | 87.52 | 103.31 | 119.25 | 129.28 |
Lines marked calc are worked out here from filed figures; point at one for how.