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 | 5.82 | 6.31 | 7.16 | 7.39 | 7.54 | 8.95 | 10.53 | 9.52 | 10.52 | 10.32 |
| Growth | +8.3% | +13.6% | +3.1% | +2.0% | +18.8% | +17.6% | −9.6% | +10.6% | −1.9% | |
| Net income | 0.43 | 0.54 | 0.80 | 0.88 | 0.90 | 1.24 | 1.73 | 1.59 | 1.68 | 1.34 |
| Growth | +26.4% | +48.3% | +10.2% | +2.6% | +37.2% | +39.5% | −7.8% | +5.7% | −20.3% | |
| EPS, diluted | 103.61 | 126.77 | 194.80 | 221.13 | 230.11 | 320.48 | 491.82 | 463.31 | 506.69 | 436.55 |
| Growth | +22.4% | +53.7% | +13.5% | +4.1% | +39.3% | +53.5% | −5.8% | +9.4% | −13.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.3% | 8.5% | 11.1% | 11.9% | 12.0% | 13.8% | 16.4% | 16.7% | 16.0% | 13.0% |
| Free cash flow margin | 6.4% | 8.7% | 9.8% | 11.4% | 12.1% | 13.7% | 17.6% | 15.5% | 12.8% | 10.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.39 | 0.57 | 0.72 | 0.87 | 0.93 | 1.24 | 1.87 | 1.50 | 1.37 | 1.12 |
| Capital expenditure | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.03 | −0.02 |
| Free cash flow | 0.37 | 0.55 | 0.70 | 0.84 | 0.91 | 1.22 | 1.85 | 1.47 | 1.35 | 1.10 |
| Growth | +48.4% | +27.9% | +20.0% | +7.7% | +34.7% | +51.2% | −20.4% | −8.7% | −18.5% | |
| Buybacks | −0.46 | −0.42 | −0.85 | −0.70 | −0.37 | −1.54 | −1.50 | −1.08 | −2.06 | −1.83 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.42 | 0.69 | 0.73 | 1.16 | 2.81 | 2.64 | 2.57 | 3.22 | 2.66 | 1.96 |
| Shareholders’ equity | 1.30 | 1.61 | 1.81 | 2.34 | 3.10 | 3.00 | 3.51 | 4.36 | 4.21 | 3.86 |
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 | ||||||||||
| 0.42 | 0.69 | 0.73 | 1.16 | 2.81 | 2.64 | 2.57 | 3.22 | 2.66 | 1.96 | |
| 2.64 | 2.99 | 3.17 | 3.81 | 5.78 | 5.83 | 5.66 | 6.60 | 6.38 | 5.86 | |
| Growth | +13.1% | +5.9% | +20.3% | +51.6% | +1.0% | −3.0% | +16.6% | −3.3% | −8.2% | |
| Liabilities | ||||||||||
| 1.34 | 1.38 | 1.36 | 1.47 | 2.67 | 2.83 | 2.15 | 2.24 | 2.17 | 1.99 | |
| Equity | ||||||||||
| 5.70 | 6.23 | 7.03 | 7.91 | 8.81 | 10.05 | 11.77 | 13.37 | 15.05 | 16.39 | |
| 1.30 | 1.61 | 1.81 | 2.34 | 3.10 | 3.00 | 3.51 | 4.36 | 4.21 | 3.86 | |
| Growth | +23.1% | +12.6% | +29.5% | +32.5% | −3.2% | +16.8% | +24.5% | −3.5% | −8.2% | |
| Per share and net cash | ||||||||||
| 3.7 | 3.7 | 3.6 | 3.6 | 3.7 | 3.4 | 3.2 | 3.2 | 3.0 | 2.8 | |
| calc | 353.22 | 434.97 | 505.47 | 644.44 | 839.67 | 870.90 | 1,089.44 | 1,366.16 | 1,397.93 | 1,380.61 |
Lines marked calc are worked out here from filed figures; point at one for how.