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 | 30.11 | 31.66 | 32.77 | 32.14 | 32.18 | 35.36 | 26.16 | 24.61 | 24.58 | 24.95 |
| Growth | +5.1% | +3.5% | −1.9% | +0.1% | +9.9% | −26.0% | −5.9% | −0.1% | +1.5% | |
| Operating income | 7.03 | 7.69 | 7.21 | 6.17 | 7.16 | 7.37 | 4.37 | −10.69 | 4.82 | 4.63 |
| Net income | 5.05 | 4.86 | 5.35 | 4.52 | 5.45 | 5.92 | 5.78 | −7.00 | 4.17 | 3.25 |
| Growth | −3.8% | +10.1% | −15.6% | +20.6% | +8.7% | −2.4% | −221.1% | −22.1% | ||
| EPS, diluted | 8.16 | 7.93 | 8.89 | 7.72 | 9.36 | 10.12 | 10.18 | −12.63 | 7.55 | 6.00 |
| Growth | −2.8% | +12.1% | −13.2% | +21.2% | +8.1% | +0.6% | −224.1% | −20.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 23.3% | 24.3% | 22.0% | 19.2% | 22.3% | 20.8% | 16.7% | −43.4% | 19.6% | 18.6% |
| Net margin | 16.8% | 15.3% | 16.3% | 14.1% | 16.9% | 16.7% | 22.1% | −28.4% | 17.0% | 13.0% |
| Free cash flow margin | 17.4% | 15.4% | 14.8% | 16.7% | 20.5% | 16.5% | 14.7% | 20.6% | 2.6% | 5.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.66 | 6.24 | 6.44 | 7.07 | 8.11 | 7.45 | 5.59 | 6.68 | 1.82 | 2.31 |
| Capital expenditure | −1.42 | −1.37 | −1.58 | −1.70 | −1.50 | −1.60 | −1.75 | −1.62 | −1.18 | −0.91 |
| Free cash flow | 5.24 | 4.87 | 4.86 | 5.37 | 6.61 | 5.85 | 3.84 | 5.07 | 0.64 | 1.40 |
| Growth | −7.2% | −0.1% | +10.5% | +23.1% | −11.5% | −34.3% | +31.8% | −87.4% | +118.8% | |
| Buybacks | −3.75 | −2.07 | −4.87 | −1.41 | −0.37 | −2.20 | −1.46 | −0.03 | −1.80 | −3.25 |
| Dividends paid | −2.68 | −2.80 | −3.19 | −3.32 | −3.39 | −3.42 | −3.37 | −3.31 | −1.98 | −1.56 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.40 | 3.05 | 2.85 | n/a | 4.63 | 4.56 | 3.66 | 5.93 | 5.60 | 5.24 |
| Total debt | 10.68 | 12.10 | 13.41 | 17.52 | 18.78 | 17.35 | 15.94 | 14.24 | 13.04 | 12.60 |
| Net cash (debt) | −8.28 | −9.04 | −10.56 | n/a | −14.15 | −12.78 | −12.28 | −8.31 | −7.44 | −7.37 |
| Shareholders’ equity | 10.30 | 11.56 | 9.80 | 10.06 | 12.87 | 15.05 | 14.72 | 4.81 | 3.84 | 4.70 |
| Debt to equity | 1.04 | 1.05 | 1.37 | 1.74 | 1.46 | 1.15 | 1.08 | 2.96 | 3.40 | 2.68 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.40 | 3.05 | 2.85 | n/a | 4.63 | 4.56 | 3.66 | 5.93 | 5.60 | 5.24 | |
| 4.39 | 4.91 | 5.02 | 4.79 | 4.71 | 4.66 | 4.53 | 3.60 | 3.19 | 3.53 | |
| 3.39 | 4.03 | 4.37 | 4.13 | 4.24 | 4.99 | 5.37 | 3.94 | 3.70 | 3.66 | |
| 8.52 | 8.87 | 8.74 | 9.33 | 9.42 | 9.43 | 9.18 | 7.69 | 7.39 | 7.10 | |
| 9.17 | 10.51 | 10.05 | 13.44 | 13.80 | 13.49 | 6.34 | 6.38 | 6.28 | 6.42 | |
| 32.91 | 37.99 | 36.50 | 44.66 | 47.34 | 47.07 | 46.46 | 50.58 | 39.87 | 37.73 | |
| Growth | +15.4% | −3.9% | +22.4% | +6.0% | −0.6% | −1.3% | +8.9% | −21.2% | −5.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.79 | 1.29 | 1.94 | 1.15 | 1.92 | 1.67 | |
| 10.68 | 12.10 | 13.41 | 17.52 | 17.99 | 16.06 | 14.00 | 13.09 | 11.13 | 10.93 | |
| calc | 10.68 | 12.10 | 13.41 | 17.52 | 18.78 | 17.35 | 15.94 | 14.24 | 13.04 | 12.60 |
| 22.56 | 26.37 | 26.65 | 34.53 | 34.41 | 31.96 | 31.69 | 45.71 | 35.97 | 32.99 | |
| Equity | ||||||||||
| 37.91 | 39.12 | 40.64 | 42.14 | 43.82 | 45.82 | 47.95 | 37.48 | 36.80 | 38.26 | |
| 10.30 | 11.56 | 9.80 | 10.06 | 12.87 | 15.05 | 14.72 | 4.81 | 3.84 | 4.70 | |
| Growth | +12.3% | −15.3% | +2.7% | +27.9% | +16.9% | −2.2% | −67.3% | −20.1% | +22.4% | |
| Per share and net cash | ||||||||||
| calc | −8.28 | −9.04 | −10.56 | n/a | −14.15 | −12.78 | −12.28 | −8.31 | −7.44 | −7.37 |
| 596.7 | 594.9 | 576.6 | 575.2 | 577.7 | 571.8 | 549.2 | 552.6 | 539.5 | 530.3 | |
| calc | 17.26 | 19.44 | 16.99 | 17.50 | 22.27 | 26.31 | 26.80 | 8.70 | 7.12 | 8.87 |
Lines marked calc are worked out here from filed figures; point at one for how.