Closing prices at the end of each trading day, from 11 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 34.6% | 33.6% | 33.9% | 32.6% | 20.3% | 36.4% | 35.4% | 31.3% | 33.6% | 36.7% | |
| 26.3% | 33.0% | 33.0% | 32.2% | 44.7% | 29.8% | 28.9% | 26.3% | 27.6% | 30.3% | |
| Spending | ||||||||||
| 24.1% | 1.9% | 16.9% | 16.4% | 12.4% | 18.1% | 18.2% | 16.2% | 17.8% | 17.5% | |
| Returns | ||||||||||
| 8.7% | 11.3% | 11.2% | 11.0% | 14.0% | 10.3% | 13.4% | 11.0% | 10.9% | 11.5% | |
| 1.1% | 1.4% | 1.4% | 1.3% | 1.6% | 1.0% | 1.1% | 1.0% | 1.1% | 1.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 1.28 | 1.42 | 1.13 | 0.94 | |
| 87.2% | 87.5% | 87.5% | 88.0% | 88.4% | 90.0% | 91.8% | 90.9% | 90.3% | 89.4% | |
| 26.6% | 23.5% | 29.9% | 35.0% | 26.2% | 35.9% | 39.1% | 43.6% | 42.6% | 37.7% | |