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 | 5.44 | 5.53 | 5.65 | 5.76 | 4.61 | 5.12 | 5.29 | 5.66 | 5.96 | 6.36 |
| Growth | +1.7% | +2.1% | +1.9% | −19.9% | +11.1% | +3.4% | +6.9% | +5.4% | +6.7% | |
| Operating income | 2.72 | 2.80 | 2.93 | 2.91 | 1.97 | 2.41 | 2.58 | 2.81 | 3.09 | 3.18 |
| Net income | 2.13 | 2.24 | 2.82 | 2.42 | 1.28 | 2.57 | 2.45 | 2.62 | 2.73 | 5.36 |
| Growth | +5.2% | +25.7% | −14.1% | −47.3% | +101.1% | −4.5% | +6.7% | +4.3% | +96.6% | |
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 6.84 | 6.52 | 6.98 | 7.26 | 14.17 |
| Growth | −4.7% | +7.1% | +4.0% | +95.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 50.1% | 50.7% | 51.8% | 50.6% | 42.8% | 47.2% | 48.8% | 49.6% | 51.9% | 49.9% |
| Net margin | 39.3% | 40.6% | 50.0% | 42.1% | 27.7% | 50.2% | 46.3% | 46.2% | 45.8% | 84.3% |
| Free cash flow margin | 47.4% | 51.8% | 52.6% | 50.9% | 40.0% | 60.8% | 58.9% | 55.4% | 51.3% | 50.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.37 | 3.59 | 3.75 | 3.81 | 2.33 | 3.64 | 3.77 | 3.93 | 3.81 | 4.14 |
| Capital expenditure | −0.80 | −0.73 | −0.78 | −0.88 | −0.48 | −0.53 | −0.65 | −0.79 | −0.76 | −0.93 |
| Free cash flow | 2.57 | 2.86 | 2.97 | 2.93 | 1.84 | 3.11 | 3.12 | 3.14 | 3.06 | 3.20 |
| Growth | +11.2% | +3.7% | −1.2% | −37.2% | +68.8% | +0.2% | +0.7% | −2.5% | +4.7% | |
| Buybacks | −0.26 | −0.41 | −0.35 | −0.36 | −0.15 | n/a | −0.18 | −0.14 | n/a | −0.23 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.56 | 1.48 | 0.51 | 0.67 | 1.01 | 0.53 | 0.62 | 1.17 | 1.40 | 0.82 |
| Total debt | 22.98 | 24.63 | 23.31 | 24.16 | 26.72 | 25.32 | 24.96 | 26.03 | 24.26 | 28.43 |
| Net cash (debt) | −22.42 | −23.15 | −22.79 | −23.49 | −25.71 | −24.79 | −24.34 | −24.86 | −22.86 | −27.61 |
| Shareholders’ equity | 4.31 | 3.69 | 3.30 | 2.53 | 3.04 | 3.36 | 3.14 | 3.02 | 2.94 | 5.21 |
| Debt to equity | 5.33 | 6.68 | 7.07 | 9.56 | 8.79 | 7.53 | 7.95 | 8.61 | 8.25 | 5.46 |
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 | ||||||||||
| 0.56 | 1.48 | 0.51 | 0.67 | 1.01 | 0.53 | 0.62 | 1.17 | 1.40 | 0.82 | |
| 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | |
| 31.10 | 32.26 | 30.69 | 31.23 | 34.79 | 33.78 | 33.01 | 34.28 | 32.41 | 40.61 | |
| Growth | +3.7% | −4.9% | +1.8% | +11.4% | −2.9% | −2.3% | +3.9% | −5.5% | +25.3% | |
| Liabilities | ||||||||||
| 22.98 | 24.63 | 23.31 | 24.16 | 26.72 | 25.32 | 24.96 | 26.03 | 24.26 | 28.43 | |
| calc | 22.98 | 24.63 | 23.31 | 24.16 | 26.72 | 25.32 | 24.96 | 26.03 | 24.26 | 28.43 |
| 26.01 | 27.83 | 26.66 | 28.10 | 31.13 | 29.38 | 29.19 | 30.60 | 28.81 | 33.90 | |
| Equity | ||||||||||
| −4.46 | −4.78 | −4.89 | −5.38 | −6.10 | −5.82 | −5.93 | −6.10 | −6.38 | −4.61 | |
| 4.31 | 3.69 | 3.30 | 2.53 | 3.04 | 3.36 | 3.14 | 3.02 | 2.94 | 5.21 | |
| Growth | −14.5% | −10.6% | −23.4% | +20.3% | +10.6% | −6.6% | −3.7% | −2.7% | +77.0% | |
| Per share and net cash | ||||||||||
| calc | −22.42 | −23.15 | −22.79 | −23.49 | −25.71 | −24.79 | −24.34 | −24.86 | −22.86 | −27.61 |
Lines marked calc are worked out here from filed figures; point at one for how.