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 | 39.30 | 40.53 | 41.80 | 36.71 | 32.64 | 34.39 | 35.47 | 33.01 | 34.72 | 37.44 |
| Growth | +3.1% | +3.1% | −12.2% | −11.1% | +5.4% | +3.1% | −6.9% | +5.2% | +7.8% | |
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | 8.02 | 7.56 | 7.67 | 8.13 |
| Net income | 4.81 | 1.55 | 6.77 | 6.14 | 4.78 | 5.54 | 4.97 | 5.66 | 5.71 | 4.73 |
| Growth | −67.9% | +337.9% | −9.2% | −22.2% | +16.0% | −10.4% | +13.9% | +0.8% | −17.1% | |
| EPS, diluted | 6.21 | 2.00 | 8.98 | 8.41 | 6.72 | 7.91 | 7.27 | 8.47 | 8.71 | 7.36 |
| Growth | −67.8% | +349.0% | −6.3% | −20.1% | +17.7% | −8.1% | +16.5% | +2.8% | −15.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.9% | 30.6% | 30.5% | 33.7% | 32.1% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | 22.6% | 22.9% | 22.1% | 21.7% |
| Net margin | 12.2% | 3.8% | 16.2% | 16.7% | 14.6% | 16.1% | 14.0% | 17.1% | 16.4% | 12.6% |
| Free cash flow margin | 11.2% | 12.2% | 13.4% | 16.5% | 16.2% | 15.0% | 12.7% | 13.9% | 15.1% | 14.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.50 | 5.97 | 6.43 | 6.90 | 6.21 | 6.04 | 5.27 | 5.34 | 6.10 | 6.41 |
| Capital expenditure | −1.10 | −1.03 | −0.83 | −0.84 | −0.91 | −0.90 | −0.77 | −0.74 | −0.87 | −0.99 |
| Free cash flow | 4.40 | 4.94 | 5.61 | 6.06 | 5.30 | 5.14 | 4.51 | 4.60 | 5.23 | 5.42 |
| Growth | +12.1% | +13.6% | +8.1% | −12.5% | −3.0% | −12.3% | +2.0% | +13.6% | +3.8% | |
| Buybacks | −2.08 | −2.89 | −4.00 | −4.40 | −3.71 | −3.38 | −4.20 | −3.72 | −1.66 | −3.80 |
| Dividends paid | −1.92 | −2.12 | −2.27 | −2.44 | −2.59 | −2.63 | −2.72 | −2.86 | −2.90 | −2.98 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.84 | 7.06 | 9.29 | 9.07 | 14.28 | 10.96 | 9.63 | 7.93 | 9.91 | 12.49 |
| Total debt | 12.41 | 13.92 | 12.63 | 12.49 | 18.79 | 16.06 | 16.85 | 18.36 | 27.27 | 29.05 |
| Net cash (debt) | −4.57 | −6.87 | −3.34 | −3.42 | −4.51 | −5.10 | −7.23 | −10.43 | −17.36 | −16.56 |
| Shareholders’ equity | 19.37 | 16.50 | 18.18 | 18.49 | 17.55 | 18.57 | 16.70 | 15.86 | 18.62 | 13.90 |
| Debt to equity | 0.64 | 0.84 | 0.69 | 0.68 | 1.07 | 0.86 | 1.01 | 1.16 | 1.46 | 2.09 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 39.30 | 40.53 | 41.80 | 36.71 | 32.64 | 34.39 | 35.47 | 33.01 | 34.72 | 37.44 | |
| Growth | +3.1% | +3.1% | −12.2% | −11.1% | +5.4% | +3.1% | −6.9% | +5.2% | +7.8% | |
| 27.68 | 28.14 | 29.05 | 24.34 | 22.17 | 22.06 | 22.35 | 20.64 | 21.36 | 23.61 | |
| 12.15 | 12.39 | 12.76 | 12.37 | 10.47 | n/a | n/a | n/a | n/a | n/a | |
| Growth | +2.0% | +3.0% | −3.0% | −15.4% | ||||||
| 1.86 | 1.84 | 1.81 | 1.56 | 1.33 | 1.33 | 1.48 | 1.38 | 1.45 | 1.81 | |
| 5.57 | 6.09 | 6.05 | 5.52 | 4.77 | 4.80 | 5.21 | 4.89 | 5.24 | 5.45 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 8.02 | 7.56 | 7.67 | 8.13 | |
| Growth | −5.7% | +1.4% | +6.0% | |||||||
| 6.45 | 6.95 | 7.49 | 7.56 | 6.01 | 7.24 | 6.38 | 6.19 | 6.24 | 5.48 | |
| 1.60 | 5.36 | 0.66 | 1.33 | 1.15 | 1.63 | 1.41 | 1.26 | 1.25 | 1.01 | |
| 4.81 | 1.55 | 6.77 | 6.14 | 4.78 | 5.54 | 4.97 | 5.66 | 5.71 | 4.73 | |
| Growth | −67.9% | +337.9% | −9.2% | −22.2% | +16.0% | −10.4% | +13.9% | +0.8% | −17.1% | |
| Per share | ||||||||||
| 6.30 | 2.03 | 9.10 | 8.52 | 6.79 | 8.01 | 7.33 | 8.53 | 8.76 | 7.40 | |
| 6.21 | 2.00 | 8.98 | 8.41 | 6.72 | 7.91 | 7.27 | 8.47 | 8.71 | 7.36 | |
| Growth | −67.8% | +349.0% | −6.3% | −20.1% | +17.7% | −8.1% | +16.5% | +2.8% | −15.5% | |
| 764.3 | 762.1 | 743.0 | 721.0 | 704.1 | 692.3 | 677.1 | 663.0 | 650.9 | 639.0 | |
| 775.3 | 772.1 | 753.0 | 730.3 | 711.2 | 700.4 | 683.1 | 668.2 | 655.3 | 642.8 | |
| Growth | −0.4% | −2.5% | −3.0% | −2.6% | −1.5% | −2.5% | −2.2% | −1.9% | −1.9% | |