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 | 24.62 | 22.82 | 21.26 | 21.36 | 19.21 | 23.22 | 23.18 | 25.49 | 25.92 | 26.89 |
| Growth | −7.3% | −6.8% | +0.5% | −10.1% | +20.9% | −0.2% | +10.0% | +1.7% | +3.7% | |
| Operating income | 7.74 | 9.55 | 8.82 | 9.07 | 7.32 | 10.36 | 9.37 | 11.65 | 11.71 | 12.39 |
| Net income | 4.69 | 5.19 | 5.92 | 6.03 | 4.73 | 7.55 | 6.18 | 8.47 | 8.22 | 8.56 |
| Growth | +10.8% | +14.1% | +1.7% | −21.5% | +59.5% | −18.1% | +37.1% | −2.9% | +4.1% | |
| EPS, diluted | 5.44 | 6.37 | 7.54 | 7.88 | 6.31 | 10.04 | 8.33 | 11.56 | 11.39 | 11.95 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 31.5% | 41.9% | 41.5% | 42.5% | 38.1% | 44.6% | 40.4% | 45.7% | 45.2% | 46.1% |
| Net margin | 19.0% | 22.8% | 27.9% | 28.2% | 24.6% | 32.5% | 26.6% | 33.2% | 31.7% | 31.9% |
| Free cash flow margin | 17.2% | 16.2% | 19.9% | 26.8% | 24.1% | 30.6% | 23.7% | 28.5% | 25.7% | 26.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.06 | 5.55 | 6.97 | 8.12 | 6.27 | 9.14 | 7.39 | 9.61 | 9.45 | 10.55 |
| Capital expenditure | −1.82 | −1.85 | −2.74 | −2.39 | −1.64 | −2.04 | −1.90 | −2.36 | −2.78 | −3.37 |
| Free cash flow | 4.24 | 3.70 | 4.23 | 5.73 | 4.62 | 7.10 | 5.49 | 7.26 | 6.67 | 7.19 |
| Growth | −12.8% | +14.3% | +35.6% | −19.3% | +53.6% | −22.7% | +32.2% | −8.0% | +7.7% | |
| Buybacks | −11.17 | −4.69 | −5.21 | −4.98 | −0.91 | −0.85 | −3.90 | −3.05 | −2.82 | −2.06 |
| Dividends paid | −3.06 | −3.09 | −3.26 | −3.58 | −3.75 | −3.92 | −4.17 | −4.53 | −4.87 | −5.12 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.22 | 2.46 | 0.87 | 0.90 | 3.45 | 4.71 | 2.58 | 4.58 | 1.09 | 0.77 |
| Total debt | 25.96 | 29.54 | 31.08 | 34.18 | 37.44 | 35.62 | 35.90 | 37.15 | 38.42 | 40.70 |
| Net cash (debt) | −24.73 | −27.07 | −30.21 | −33.28 | −33.99 | −30.91 | −33.32 | −32.57 | −37.34 | −39.92 |
| Shareholders’ equity | −2.20 | −3.27 | −6.26 | −8.21 | −7.82 | −4.60 | −6.00 | −4.71 | −3.80 | −1.79 |
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 | ||||||||||
| 31.5% | 41.9% | 41.5% | 42.5% | 38.1% | 44.6% | 40.4% | 45.7% | 45.2% | 46.1% | |
| 19.0% | 22.8% | 27.9% | 28.2% | 24.6% | 32.5% | 26.6% | 33.2% | 31.7% | 31.9% | |
| 17.2% | 16.2% | 19.9% | 26.8% | 24.1% | 30.6% | 23.7% | 28.5% | 25.7% | 26.7% | |
| Spending | ||||||||||
| 9.7% | 9.8% | 10.4% | 10.4% | n/a | n/a | 12.3% | 11.0% | 11.0% | 11.3% | |
| 7.4% | 8.1% | 12.9% | 11.2% | 8.5% | 8.8% | 8.2% | 9.2% | 10.7% | 12.5% | |
| Returns | ||||||||||
| 15.1% | 15.4% | 18.1% | 12.7% | 9.0% | 14.0% | 12.2% | 15.1% | 14.9% | 14.4% | |
| Balance and payout | ||||||||||
| 65.3% | 59.5% | 55.0% | 59.4% | 79.3% | 51.9% | 67.5% | 53.5% | 59.2% | 59.7% | |
| 335.7% | 210.3% | 200.3% | 149.4% | 100.8% | 67.1% | 146.9% | 104.6% | 115.3% | 99.8% | |