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 | 12.39 | 14.09 | 14.24 | 16.22 | 14.74 | 14.43 | 17.54 | 13.67 | 16.13 | 15.63 |
| Growth | +13.7% | +1.0% | +13.9% | −9.1% | −2.1% | +21.5% | −22.1% | +18.0% | −3.1% | |
| Net income | 1.32 | 2.31 | 1.55 | 1.39 | 1.40 | 1.58 | 4.76 | 0.62 | 1.57 | 1.19 |
| Growth | +75.5% | −33.1% | −9.8% | +0.1% | +13.2% | +201.0% | −86.9% | +152.1% | −24.6% | |
| EPS, diluted | 4.50 | 7.88 | 5.36 | 4.96 | 5.05 | 5.79 | 18.63 | 2.55 | 6.68 | 5.25 |
| Growth | +75.1% | −32.0% | −7.5% | +1.8% | +14.7% | +221.8% | −86.3% | +162.0% | −21.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 10.6% | 16.4% | 10.9% | 8.6% | 9.5% | 11.0% | 27.1% | 4.6% | 9.7% | 7.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.86 | 4.19 | 5.16 | 5.49 | 3.71 | 3.25 | 3.17 | 3.79 | 4.60 | 4.54 |
| Buybacks | −0.28 | −0.22 | −0.67 | −0.28 | −0.31 | −0.94 | −1.66 | −0.74 | −1.04 | −0.90 |
| Dividends paid | −0.46 | −0.54 | −0.60 | −0.61 | −0.61 | −0.65 | −0.64 | −0.63 | −0.66 | −0.68 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.72 | 2.47 | 2.98 | 2.52 | 2.85 | 2.33 | 4.85 | 4.71 | 4.21 | 4.43 |
| Total debt | 3.13 | 3.18 | 3.26 | 3.73 | 4.28 | 4.28 | 4.00 | 3.93 | 3.96 | 3.93 |
| Net cash (debt) | −0.41 | −0.71 | −0.28 | −1.22 | −1.43 | −1.95 | 0.85 | 0.78 | 0.26 | 0.50 |
| Shareholders’ equity | 10.23 | 12.85 | 11.39 | 14.62 | 16.56 | 16.07 | 9.98 | 10.92 | 11.09 | 11.88 |
| Debt to equity | 0.31 | 0.25 | 0.29 | 0.26 | 0.26 | 0.27 | 0.40 | 0.36 | 0.36 | 0.33 |
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 | ||||||||||
| 2.72 | 2.47 | 2.98 | 2.52 | 2.85 | 2.33 | 4.85 | 4.71 | 4.21 | 4.43 | |
| 0.70 | 0.76 | 0.77 | 0.97 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.02 | 1.07 | 1.10 | 1.69 | 1.71 | 1.63 | 1.60 | 1.61 | 1.55 | 1.60 | |
| 228.01 | 253.94 | 243.04 | 276.09 | 296.63 | 304.66 | 290.87 | 305.05 | 313.66 | 341.38 | |
| Growth | +11.4% | −4.3% | +13.6% | +7.4% | +2.7% | −4.5% | +4.9% | +2.8% | +8.8% | |
| Liabilities | ||||||||||
| 3.13 | 3.18 | 3.26 | 3.73 | 4.28 | 4.28 | 4.00 | 3.93 | 3.96 | 3.93 | |
| calc | 3.13 | 3.18 | 3.26 | 3.73 | 4.28 | 4.28 | 4.00 | 3.93 | 3.96 | 3.93 |
| 217.62 | 240.92 | 231.19 | 261.14 | 279.75 | 288.20 | 280.59 | 293.84 | 302.19 | 328.99 | |
| Equity | ||||||||||
| 7.72 | 9.48 | 10.29 | 11.07 | 11.84 | 12.88 | 16.70 | 16.68 | 17.58 | 18.07 | |
| 10.23 | 12.85 | 11.39 | 14.62 | 16.56 | 16.07 | 9.98 | 10.92 | 11.09 | 11.88 | |
| Growth | +25.6% | −11.4% | +28.3% | +13.3% | −3.0% | −37.9% | +9.4% | +1.6% | +7.2% | |
| Per share and net cash | ||||||||||
| calc | −0.41 | −0.71 | −0.28 | −1.22 | −1.43 | −1.95 | 0.85 | 0.78 | 0.26 | 0.50 |
| 287.7 | 289.0 | 279.5 | 276.6 | 273.3 | 261.7 | 243.5 | 236.4 | 226.2 | 217.4 | |
| calc | 35.55 | 44.46 | 40.75 | 52.85 | 60.59 | 61.40 | 40.96 | 46.17 | 49.01 | 54.67 |
Lines marked calc are worked out here from filed figures; point at one for how.