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 | 5.97 | 5.84 | 6.28 | 6.55 | 8.24 | 9.17 | 9.64 | 9.90 | 11.76 | 12.64 |
| Growth | −2.1% | +7.4% | +4.3% | +25.9% | +11.2% | +5.1% | +2.8% | +18.8% | +7.5% | |
| Operating income | 2.17 | 2.38 | 2.58 | 2.67 | 3.03 | 3.45 | 3.64 | 3.69 | 4.31 | 4.93 |
| Net income | 1.43 | 2.53 | 1.99 | 1.93 | 2.09 | 4.06 | 1.45 | 2.37 | 2.75 | 3.32 |
| Growth | +76.6% | −21.3% | −2.8% | +8.1% | +94.3% | −64.4% | +63.8% | +16.3% | +20.4% | |
| EPS, diluted | 2.39 | 4.25 | 3.43 | 3.42 | 3.77 | 7.18 | 2.58 | 4.19 | 4.78 | 5.77 |
| Growth | +77.8% | −19.3% | −0.3% | +10.2% | +90.5% | −64.1% | +62.4% | +14.1% | +20.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 36.4% | 40.7% | 41.2% | 40.8% | 36.8% | 37.6% | 37.8% | 37.3% | 36.6% | 39.0% |
| Net margin | 23.9% | 43.2% | 31.7% | 29.5% | 25.3% | 44.3% | 15.0% | 23.9% | 23.4% | 26.2% |
| Free cash flow margin | 31.8% | 31.9% | 38.2% | 38.3% | 32.4% | 32.1% | 34.5% | 33.8% | 35.7% | 33.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.15 | 2.09 | 2.53 | 2.66 | 2.88 | 3.12 | 3.55 | 3.54 | 4.61 | 4.66 |
| Capital expenditure | −0.25 | −0.22 | −0.13 | −0.15 | −0.21 | −0.18 | −0.23 | −0.19 | −0.41 | −0.37 |
| Free cash flow | 1.90 | 1.87 | 2.40 | 2.51 | 2.67 | 2.94 | 3.33 | 3.35 | 4.20 | 4.29 |
| Growth | −1.8% | +28.6% | +4.5% | +6.7% | +10.1% | +13.1% | +0.7% | +25.4% | +2.0% | |
| Buybacks | −0.05 | −0.95 | −1.20 | −1.46 | −1.25 | −0.25 | −0.63 | 0.00 | 0.00 | −1.29 |
| Dividends paid | −0.41 | −0.48 | −0.56 | −0.62 | −0.67 | −0.75 | −0.85 | −0.96 | −1.04 | −1.11 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.35 | 1.57 | 0.72 | 0.84 | 0.58 | 0.61 | 1.80 | 0.90 | 0.84 | 0.84 |
| Total debt | 6.36 | 6.10 | 7.44 | 7.82 | 16.54 | 13.92 | 18.12 | 22.61 | 20.37 | 19.64 |
| Net cash (debt) | −5.01 | −4.53 | −6.72 | −6.98 | −15.95 | −13.31 | −16.32 | −21.71 | −19.52 | −18.81 |
| Shareholders’ equity | 15.72 | 16.96 | 17.20 | 17.26 | 19.50 | 22.71 | 22.71 | 25.72 | 27.65 | 28.92 |
| Debt to equity | 0.40 | 0.36 | 0.43 | 0.45 | 0.85 | 0.61 | 0.80 | 0.88 | 0.74 | 0.68 |
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 | ||||||||||
| 2.15 | 2.09 | 2.53 | 2.66 | 2.88 | 3.12 | 3.55 | 3.54 | 4.61 | 4.66 | |
| Growth | −3.0% | +21.5% | +5.0% | +8.3% | +8.4% | +13.8% | −0.3% | +30.1% | +1.1% | |
| Investment | ||||||||||
| −0.25 | −0.22 | −0.13 | −0.15 | −0.21 | −0.18 | −0.23 | −0.19 | −0.41 | −0.37 | |
| calc | 1.90 | 1.87 | 2.40 | 2.51 | 2.67 | 2.94 | 3.33 | 3.35 | 4.20 | 4.29 |
| Growth | −1.8% | +28.6% | +4.5% | +6.7% | +10.1% | +13.1% | +0.7% | +25.4% | +2.0% | |
| calc | 3.17 | 3.14 | 4.14 | 4.44 | 4.82 | 5.21 | 5.93 | 5.93 | 7.30 | 7.46 |
| −0.86 | 0.09 | −1.76 | −1.74 | −10.36 | −0.79 | 0.68 | −8.80 | −0.92 | −4.25 | |
| Financing | ||||||||||
| −1.46 | −1.97 | −0.46 | −0.42 | 26.00 | 62.03 | −1.84 | −64.35 | 0.08 | −6.33 | |
| −0.41 | −0.48 | −0.56 | −0.62 | −0.67 | −0.75 | −0.85 | −0.96 | −1.04 | −1.11 | |
| −0.05 | −0.95 | −1.20 | −1.46 | −1.25 | −0.25 | −0.63 | 0.00 | 0.00 | −1.29 | |
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.