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 | 14.27 | 14.75 | 15.37 | 15.15 | 13.83 | 16.80 | 15.61 | 16.24 | 15.85 | 15.88 |
| Growth | +3.3% | +4.2% | −1.5% | −8.7% | +21.5% | −7.1% | +4.0% | −2.4% | +0.2% | |
| Operating income | 2.38 | 2.29 | 2.12 | 2.27 | 2.11 | 2.17 | 2.04 | 2.68 | n/a | n/a |
| Net income | 0.87 | 1.59 | 1.34 | 1.24 | 1.06 | 1.44 | 1.03 | 1.27 | 1.12 | 1.58 |
| Growth | +82.6% | −15.9% | −7.3% | −14.8% | +35.9% | −28.7% | +23.8% | −12.1% | +41.2% | |
| EPS, diluted | 3.27 | 6.18 | 5.47 | 5.22 | 4.45 | 6.01 | 4.32 | 5.35 | 4.75 | 6.94 |
| Growth | +89.0% | −11.5% | −4.6% | −14.8% | +35.1% | −28.1% | +23.8% | −11.2% | +46.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 16.7% | 15.5% | 13.8% | 15.0% | 15.2% | 12.9% | 13.1% | 16.5% | n/a | n/a |
| Net margin | 6.1% | 10.8% | 8.7% | 8.2% | 7.7% | 8.6% | 6.6% | 7.8% | 7.0% | 9.9% |
| Free cash flow margin | 6.8% | 8.2% | 6.9% | 11.0% | 13.2% | 7.1% | 3.1% | 11.7% | 4.4% | 7.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.35 | 1.57 | 1.47 | 2.08 | 2.13 | 1.56 | 0.96 | 2.41 | 1.42 | 1.94 |
| Capital expenditure | −0.38 | −0.36 | −0.41 | −0.41 | −0.30 | −0.37 | −0.49 | −0.52 | −0.72 | −0.78 |
| Free cash flow | 0.97 | 1.21 | 1.06 | 1.67 | 1.83 | 1.19 | 0.48 | 1.90 | 0.70 | 1.16 |
| Growth | +24.4% | −12.6% | +57.9% | +9.5% | −34.8% | −59.9% | +297.3% | −63.1% | +66.4% | |
| Buybacks | −1.05 | −0.81 | −1.72 | −0.33 | 0.00 | −0.21 | −0.19 | −0.09 | −0.75 | −0.79 |
| Dividends paid | −0.41 | −0.43 | −0.45 | −0.47 | −0.50 | −0.54 | −0.57 | −0.60 | −0.62 | −0.63 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.82 | 1.44 | 0.90 | 1.22 | 1.83 | 1.01 | 1.10 | 1.49 | 1.27 | 2.16 |
| Total debt | 4.32 | 4.14 | 5.01 | 5.04 | 5.35 | 6.58 | 6.81 | 6.05 | 5.81 | 7.30 |
| Net cash (debt) | −2.50 | −2.70 | −4.11 | −3.83 | −3.52 | −5.57 | −5.71 | −4.56 | −4.54 | −5.14 |
| Shareholders’ equity | 4.83 | 5.56 | 4.63 | 5.28 | 5.69 | 6.29 | 6.59 | 7.83 | 6.79 | 7.94 |
| Debt to equity | 0.89 | 0.74 | 1.08 | 0.95 | 0.94 | 1.05 | 1.03 | 0.77 | 0.86 | 0.92 |
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 | ||||||||||
| 1.82 | 1.44 | 0.90 | 1.22 | 1.83 | 1.01 | 1.10 | 1.49 | 1.27 | 2.16 | |
| 2.29 | 2.56 | 2.51 | 2.48 | 2.41 | 2.69 | 2.82 | 2.62 | 2.48 | 2.78 | |
| 1.51 | 1.73 | 1.78 | 1.71 | 1.74 | 2.17 | 2.27 | 1.93 | 1.85 | 2.00 | |
| 2.61 | 2.82 | 2.81 | 2.98 | 3.13 | 3.44 | 3.33 | 3.45 | 3.46 | 4.01 | |
| 3.57 | 3.94 | 4.07 | 4.47 | 5.10 | 6.25 | 5.99 | 6.12 | 5.69 | 6.15 | |
| 15.77 | 16.54 | 16.02 | 17.71 | 19.56 | 21.35 | 20.74 | 21.65 | 19.43 | 22.10 | |
| Growth | +4.9% | −3.2% | +10.6% | +10.4% | +9.2% | −2.8% | +4.4% | −10.2% | +13.7% | |
| Liabilities | ||||||||||
| 0.53 | 0.00 | 0.65 | 0.50 | 0.18 | 0.00 | 0.30 | 0.30 | 0.93 | 0.70 | |
| 3.79 | 4.13 | 4.37 | 4.54 | 5.17 | 6.57 | 6.50 | 5.75 | 4.88 | 6.60 | |
| calc | 4.32 | 4.14 | 5.01 | 5.04 | 5.35 | 6.58 | 6.81 | 6.05 | 5.81 | 7.30 |
| 10.86 | 10.87 | 11.28 | 12.31 | 13.74 | 14.94 | 14.04 | 13.62 | 12.47 | 14.00 | |
| Equity | ||||||||||
| 15.98 | 17.14 | 18.13 | 18.91 | 19.47 | 20.37 | 20.83 | 21.50 | 21.99 | 22.94 | |
| 4.83 | 5.56 | 4.63 | 5.28 | 5.69 | 6.29 | 6.59 | 7.83 | 6.79 | 7.94 | |
| Growth | +15.1% | −16.7% | +14.1% | +7.7% | +10.5% | +4.9% | +18.8% | −13.4% | +17.0% | |
| Per share and net cash | ||||||||||
| calc | −2.50 | −2.70 | −4.11 | −3.83 | −3.52 | −5.57 | −5.71 | −4.56 | −4.54 | −5.14 |
| 257.3 | 251.2 | 235.9 | 235.7 | 236.7 | 235.9 | 235.1 | 235.2 | 229.9 | 223.4 | |
| calc | 18.76 | 22.12 | 19.63 | 22.42 | 24.04 | 26.65 | 28.04 | 33.30 | 29.51 | 35.54 |
Lines marked calc are worked out here from filed figures; point at one for how.