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 | 5.66 | 6.06 | 6.26 | 6.70 | 7.44 | 8.30 | 11.18 | 12.50 | 14.21 | 15.34 |
| Growth | +7.1% | +3.2% | +7.0% | +11.1% | +11.5% | +34.8% | +11.8% | +13.7% | +7.9% | |
| Operating income | 3.34 | 2.58 | 2.79 | 3.23 | 3.62 | 4.22 | 4.94 | 4.02 | 5.58 | 6.48 |
| Net income | 2.11 | 1.50 | 1.96 | 2.12 | 2.34 | 3.02 | 3.25 | 2.63 | 3.85 | 4.47 |
| Growth | −29.0% | +30.9% | +8.4% | +10.2% | +29.3% | +7.4% | −19.2% | +46.7% | +16.1% | |
| EPS, diluted | 7.94 | 5.78 | 7.73 | 8.60 | 9.66 | 12.51 | 10.20 | 8.23 | 12.35 | 14.66 |
| Growth | −27.2% | +33.7% | +11.3% | +12.3% | +29.5% | −18.5% | −19.3% | +50.1% | +18.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 59.0% | 42.6% | 44.6% | 48.2% | 48.6% | 50.9% | 44.2% | 32.2% | 39.3% | 42.2% |
| Net margin | 37.2% | 24.7% | 31.3% | 31.7% | 31.4% | 36.4% | 29.0% | 21.0% | 27.1% | 29.2% |
| Free cash flow margin | 25.5% | 31.2% | 31.2% | 39.7% | 46.9% | 42.9% | 22.5% | 28.5% | 39.2% | 35.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.56 | 2.02 | 2.06 | 2.78 | 3.57 | 3.60 | 2.60 | 3.71 | 5.69 | 5.65 |
| Capital expenditure | −0.12 | −0.12 | −0.11 | −0.12 | −0.08 | −0.04 | −0.09 | −0.14 | −0.12 | −0.20 |
| Free cash flow | 1.45 | 1.89 | 1.95 | 2.66 | 3.49 | 3.56 | 2.51 | 3.57 | 5.57 | 5.46 |
| Growth | +31.0% | +3.1% | +36.4% | +31.2% | +2.1% | −29.4% | +41.9% | +56.0% | −2.0% | |
| Buybacks | −1.12 | −1.00 | −1.66 | −1.24 | −1.16 | 0.00 | −12.00 | −3.30 | −3.30 | −5.00 |
| Dividends paid | −0.38 | −0.42 | −0.50 | −0.56 | −0.65 | −0.74 | −1.02 | −1.15 | −1.13 | −1.17 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.39 | 2.78 | 1.92 | 2.87 | 4.11 | 6.50 | 1.29 | 1.29 | 1.67 | 1.75 |
| Total debt | 3.56 | 3.17 | 3.66 | 3.95 | 4.11 | 4.11 | 10.73 | 11.41 | 11.39 | 12.37 |
| Net cash (debt) | −1.17 | −0.39 | −1.75 | −1.08 | −0.00 | 2.38 | −9.44 | −10.12 | −9.73 | −10.63 |
| Shareholders’ equity | 0.65 | 0.71 | 0.63 | 0.48 | 0.51 | 2.03 | 36.39 | 34.20 | 33.16 | 31.13 |
| Debt to equity | 5.48 | 4.47 | 5.83 | 8.24 | 8.07 | 2.02 | 0.29 | 0.33 | 0.34 | 0.40 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 5.66 | 6.06 | 6.26 | 6.70 | 7.44 | 8.30 | 11.18 | 12.50 | 14.21 | 15.34 | |
| Growth | +7.1% | +3.2% | +7.0% | +11.1% | +11.5% | +34.8% | +11.8% | +13.7% | +7.9% | |
| 1.77 | 1.69 | 1.84 | 1.98 | 2.09 | 2.18 | 3.75 | 4.14 | 4.36 | 4.56 | |
| 1.47 | 1.61 | 1.42 | 1.34 | 1.54 | 1.73 | 3.40 | 3.16 | 3.20 | 3.42 | |
| 3.34 | 2.58 | 2.79 | 3.23 | 3.62 | 4.22 | 4.94 | 4.02 | 5.58 | 6.48 | |
| Growth | −22.7% | +8.0% | +15.6% | +12.1% | +16.7% | +17.1% | −18.7% | +38.8% | +16.1% | |
| 3.19 | 2.46 | 2.68 | 2.93 | 3.23 | 4.16 | 4.70 | 3.67 | 5.31 | 6.23 | |
| 0.96 | 0.82 | 0.56 | 0.63 | 0.69 | 0.90 | 1.18 | 0.78 | 1.14 | 1.41 | |
| 2.11 | 1.50 | 1.96 | 2.12 | 2.34 | 3.02 | 3.25 | 2.63 | 3.85 | 4.47 | |
| Growth | −29.0% | +30.9% | +8.4% | +10.2% | +29.3% | +7.4% | −19.2% | +46.7% | +16.1% | |
| Per share | ||||||||||
| 8.02 | 5.84 | 7.80 | 8.65 | 9.71 | 12.56 | 10.25 | 8.25 | 12.36 | 14.67 | |
| 7.94 | 5.78 | 7.73 | 8.60 | 9.66 | 12.51 | 10.20 | 8.23 | 12.35 | 14.66 | |
| Growth | −27.2% | +33.7% | +11.3% | +12.3% | +29.5% | −18.5% | −19.3% | +50.1% | +18.7% | |
| 262.8 | 256.3 | 250.9 | 245.4 | 241.0 | 240.8 | 316.9 | 318.4 | 311.6 | 304.8 | |
| 265.2 | 258.9 | 253.2 | 246.9 | 242.1 | 241.8 | 318.5 | 318.9 | 311.9 | 305.1 | |
| Growth | −2.4% | −2.2% | −2.5% | −1.9% | −0.1% | +31.7% | +0.1% | −2.2% | −2.2% | |