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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 23.3% | 24.3% | 22.0% | 19.2% | 22.3% | 20.8% | 16.7% | −43.4% | 19.6% | 18.6% | |
| 23.4% | 23.8% | 21.4% | 17.8% | 21.1% | 20.4% | 16.1% | −45.8% | 19.6% | 16.9% | |
| 16.8% | 15.3% | 16.3% | 14.1% | 16.9% | 16.7% | 22.1% | −28.4% | 17.0% | 13.0% | |
| 17.4% | 15.4% | 14.8% | 16.7% | 20.5% | 16.5% | 14.7% | 20.6% | 2.6% | 5.6% | |
| Spending | ||||||||||
| 4.1% | 4.3% | 3.8% | 3.9% | 3.4% | 3.4% | 3.1% | 2.8% | 2.8% | n/a | |
| 21.0% | 20.9% | 23.2% | 21.9% | 21.5% | 20.4% | 27.6% | 78.0% | 17.2% | 16.0% | |
| 4.7% | 4.3% | 4.8% | 5.3% | 4.7% | 4.5% | 6.7% | 6.6% | 4.8% | 3.6% | |
| 28.3% | 35.5% | 23.4% | 19.5% | 19.7% | 17.8% | 4.5% | n/a | 16.7% | 23.8% | |
| Returns | ||||||||||
| 49.0% | 42.0% | 54.6% | 44.9% | 42.3% | 39.4% | 39.2% | −145.5% | 108.6% | 69.1% | |
| 15.3% | 12.8% | 14.7% | 10.1% | 11.5% | 12.6% | 12.4% | −13.8% | 10.5% | 8.6% | |
| Balance and payout | ||||||||||
| 1.04 | 1.05 | 1.37 | 1.74 | 1.46 | 1.15 | 1.08 | 2.96 | 3.40 | 2.68 | |
| 68.6% | 69.4% | 73.0% | 77.3% | 72.7% | 67.9% | 68.2% | 90.4% | 90.2% | 87.4% | |
| 53.0% | 57.7% | 59.7% | 73.4% | 62.2% | 57.8% | 58.3% | n/a | 47.5% | 48.1% | |
| 122.7% | 100.1% | 165.8% | 87.9% | 56.8% | 96.0% | 125.8% | 66.0% | 592.9% | 344.8% | |