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 | 5.30 | 5.63 | 5.93 | 6.19 | 5.95 | 5.99 | 1.53 | 1.48 | 1.54 | 1.66 |
| Growth | +6.4% | +5.3% | +4.4% | −3.8% | +0.6% | −74.5% | −2.7% | +3.8% | +7.5% | |
| Net income | 1.32 | 1.41 | 1.92 | 1.93 | 1.35 | 1.86 | 1.99 | 2.74 | 2.59 | 2.85 |
| Growth | +7.1% | +36.2% | +0.6% | −29.9% | +37.4% | +7.2% | +37.6% | −5.6% | +10.2% | |
| EPS, diluted | 7.78 | 8.70 | 12.74 | 13.75 | 9.94 | 13.80 | 11.53 | 15.79 | 14.64 | 17.00 |
| Growth | +11.8% | +46.4% | +7.9% | −27.7% | +38.8% | −16.4% | +36.9% | −7.3% | +16.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 24.8% | 25.0% | 32.4% | 31.2% | 22.7% | 31.0% | 130.6% | 184.7% | 167.9% | 172.1% |
| Free cash flow margin | 20.3% | 48.0% | 33.6% | 35.2% | 10.4% | 42.8% | 285.9% | 245.9% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.18 | 2.78 | 2.09 | 2.36 | 0.79 | 2.72 | 4.57 | 3.91 | 3.61 | 3.00 |
| Capital expenditure | −0.11 | −0.08 | −0.10 | −0.18 | −0.17 | −0.15 | −0.21 | −0.26 | n/a | n/a |
| Free cash flow | 1.08 | 2.70 | 1.99 | 2.18 | 0.62 | 2.57 | 4.36 | 3.65 | n/a | n/a |
| Growth | +151.3% | −26.3% | +9.4% | −71.7% | +315.8% | +69.9% | −16.3% | |||
| Buybacks | −0.64 | −1.21 | −2.19 | −1.35 | −0.37 | n/a | −1.80 | −0.59 | −0.40 | −2.63 |
| Dividends paid | −0.44 | −0.46 | −0.51 | −0.55 | −0.57 | −0.58 | −0.78 | −0.87 | −0.90 | −0.90 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.32 | 1.42 | 1.61 | 1.44 | 1.55 | 1.34 | 26.48 | 29.80 | 20.78 | 18.77 |
| Total debt | 9.49 | 8.14 | 8.44 | 6.99 | 4.38 | 3.49 | 3.97 | 8.20 | 12.61 | 10.91 |
| Net cash (debt) | −8.17 | −6.72 | −6.84 | −5.55 | −2.83 | −2.15 | 22.51 | 21.60 | 8.18 | 7.86 |
| Shareholders’ equity | 16.49 | 16.25 | 15.46 | 15.72 | 16.19 | 17.90 | 25.32 | 26.96 | 29.03 | 29.18 |
| Debt to equity | 0.58 | 0.50 | 0.55 | 0.44 | 0.27 | 0.19 | 0.16 | 0.30 | 0.43 | 0.37 |
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 | ||||||||||
| 1.32 | 1.42 | 1.61 | 1.44 | 1.55 | 1.34 | 26.48 | 29.80 | 20.78 | 18.77 | |
| 0.68 | 0.65 | 0.65 | 1.14 | 1.16 | 1.14 | 1.65 | 1.74 | 1.71 | 1.63 | |
| 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 8.49 | 8.47 | 8.47 | 8.47 | |
| 123.45 | 118.59 | 120.10 | 119.87 | 142.60 | 155.11 | 200.73 | 208.26 | 208.11 | 213.51 | |
| Growth | −3.9% | +1.3% | −0.2% | +19.0% | +8.8% | +29.4% | +3.8% | −0.1% | +2.6% | |
| Liabilities | ||||||||||
| 9.49 | 8.14 | 8.44 | 6.99 | 4.38 | 3.49 | 3.97 | 8.20 | 12.61 | 10.91 | |
| calc | 9.49 | 8.14 | 8.44 | 6.99 | 4.38 | 3.49 | 3.97 | 8.20 | 12.61 | 10.91 |
| 106.96 | 102.34 | 104.64 | 104.16 | 126.41 | 137.20 | 175.41 | 181.31 | 179.08 | 184.33 | |
| Equity | ||||||||||
| 9.22 | 10.16 | 11.52 | 12.82 | 13.44 | 14.65 | 15.75 | 17.52 | 19.08 | 20.88 | |
| 16.49 | 16.25 | 15.46 | 15.72 | 16.19 | 17.90 | 25.32 | 26.96 | 29.03 | 29.18 | |
| Growth | −1.4% | −4.9% | +1.7% | +3.0% | +10.6% | +41.4% | +6.5% | +7.7% | +0.5% | |
| Per share and net cash | ||||||||||
| calc | −8.17 | −6.72 | −6.84 | −5.55 | −2.83 | −2.15 | 22.51 | 21.60 | 8.18 | 7.86 |
| 154.2 | 150.2 | 138.5 | 130.4 | 128.6 | 129.0 | 167.8 | 166.6 | 164.3 | 149.0 | |
| calc | 106.94 | 108.21 | 111.60 | 120.49 | 125.84 | 138.75 | 150.89 | 161.78 | 176.63 | 195.82 |
Lines marked calc are worked out here from filed figures; point at one for how.