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 | 15.16 | 16.33 | 16.19 | 16.84 | 16.90 | 19.21 | 21.12 | 21.49 | 21.56 | 23.10 |
| Growth | +7.7% | −0.9% | +4.0% | +0.4% | +13.7% | +9.9% | +1.8% | +0.3% | +7.2% | |
| Net income | 3.99 | 5.39 | 5.35 | 5.42 | 7.56 | 5.73 | 6.11 | 5.65 | 5.95 | 7.00 |
| Growth | +35.2% | −0.8% | +1.3% | +39.5% | −24.3% | +6.8% | −7.6% | +5.4% | +17.5% | |
| EPS, diluted | 7.30 | 10.36 | 10.71 | 11.39 | 16.96 | 12.70 | 13.85 | 12.79 | 13.74 | 16.59 |
| Growth | +41.9% | +3.4% | +6.3% | +48.9% | −25.1% | +9.1% | −7.7% | +7.4% | +20.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 26.3% | 33.0% | 33.0% | 32.2% | 44.7% | 29.8% | 28.9% | 26.3% | 27.6% | 30.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.50 | 5.58 | 7.84 | 7.36 | 4.66 | 7.21 | 9.08 | 10.11 | 7.88 | 4.38 |
| Buybacks | −2.06 | −2.45 | −2.88 | −3.58 | −1.62 | −1.08 | −3.73 | −0.65 | −0.69 | −1.34 |
| Dividends paid | −1.06 | −1.27 | −1.60 | −1.90 | −1.98 | −2.06 | −2.39 | −2.46 | −2.54 | −2.64 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 5.25 | 5.61 | 5.06 | 7.02 | 82.25 | 34.36 | 50.73 | 46.25 | 39.71 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 58.73 | 72.74 | 61.67 | 57.10 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | −24.36 | −22.01 | −15.42 | −17.39 |
| Shareholders’ equity | 45.70 | 47.51 | 47.73 | 49.31 | 54.01 | 55.70 | 45.77 | 51.11 | 54.43 | 60.59 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 1.28 | 1.42 | 1.13 | 0.94 |
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 | ||||||||||
| n/a | 5.25 | 5.61 | 5.06 | 7.02 | 82.25 | 34.36 | 50.73 | 46.25 | 39.71 | |
| 5.52 | 5.44 | 5.73 | 7.73 | 7.69 | 8.59 | 8.75 | 8.52 | 8.67 | 8.94 | |
| 9.10 | 9.17 | 9.22 | 9.23 | 9.23 | 10.92 | 10.99 | 10.93 | 10.93 | 10.96 | |
| 366.38 | 380.77 | 382.32 | 410.30 | 466.68 | 557.19 | 557.26 | 561.58 | 560.04 | 573.57 | |
| Growth | +3.9% | +0.4% | +7.3% | +13.7% | +19.4% | +0.0% | +0.8% | −0.3% | +2.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 58.73 | 72.74 | 61.67 | 57.10 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 58.73 | 72.74 | 61.67 | 57.10 |
| 319.53 | 333.18 | 334.55 | 360.95 | 412.64 | 501.47 | 511.45 | 510.44 | 505.57 | 512.94 | |
| Equity | ||||||||||
| 31.67 | 35.48 | 38.92 | 42.22 | 46.85 | 50.23 | 53.57 | 56.29 | 59.28 | 63.27 | |
| 45.70 | 47.51 | 47.73 | 49.31 | 54.01 | 55.70 | 45.77 | 51.11 | 54.43 | 60.59 | |
| Growth | +4.0% | +0.5% | +3.3% | +9.5% | +3.1% | −17.8% | +11.6% | +6.5% | +11.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | −24.36 | −22.01 | −15.42 | −17.39 |
| 486.2 | 471.6 | 453.6 | 428.7 | 424.0 | 418.5 | 399.7 | 397.8 | 395.7 | 403.4 | |
| calc | 94.00 | 100.75 | 105.22 | 115.02 | 127.38 | 133.10 | 114.53 | 128.47 | 137.52 | 150.20 |
Lines marked calc are worked out here from filed figures; point at one for how.