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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.39 | 2.78 | 1.92 | 2.87 | 4.11 | 6.50 | 1.29 | 1.29 | 1.67 | 1.75 | |
| 1.12 | 1.32 | 1.45 | 1.58 | 1.59 | 1.65 | 2.49 | 2.83 | 2.87 | 3.44 | |
| 0.27 | 0.28 | 0.27 | 0.32 | 0.28 | 0.24 | 0.30 | 0.26 | 0.27 | 0.28 | |
| 2.95 | 2.99 | 3.54 | 3.58 | 3.74 | 3.51 | 34.55 | 34.85 | 34.92 | 36.48 | |
| 8.67 | 9.43 | 9.44 | 11.35 | 12.54 | 15.03 | 61.78 | 60.59 | 60.22 | 61.20 | |
| Growth | +8.7% | +0.2% | +20.2% | +10.5% | +19.9% | +311.2% | −1.9% | −0.6% | +1.6% | |
| Liabilities | ||||||||||
| 3.56 | 3.17 | 3.66 | 3.95 | 4.11 | 4.11 | 10.73 | 11.41 | 11.39 | 12.37 | |
| calc | 3.56 | 3.17 | 3.66 | 3.95 | 4.11 | 4.11 | 10.73 | 11.41 | 11.39 | 12.37 |
| 6.89 | 7.31 | 7.14 | 8.54 | 9.19 | 9.49 | 22.04 | 22.49 | 22.71 | 25.05 | |
| Equity | ||||||||||
| 9.21 | 10.02 | 11.28 | 12.21 | 13.37 | 15.02 | 17.78 | 18.73 | 20.98 | 23.67 | |
| 0.65 | 0.71 | 0.63 | 0.48 | 0.51 | 2.03 | 36.39 | 34.20 | 33.16 | 31.13 | |
| Growth | +9.1% | −11.4% | −23.7% | +6.3% | +299.2% | +1,690.7% | −6.0% | −3.0% | −6.1% | |
| Per share and net cash | ||||||||||
| calc | −1.17 | −0.39 | −1.75 | −1.08 | −0.00 | 2.38 | −9.44 | −10.12 | −9.73 | −10.63 |
| 258.3 | 253.7 | 248.4 | 244.0 | 240.6 | 241.0 | 321.9 | 314.1 | 307.8 | 298.8 | |
| calc | 2.52 | 2.79 | 2.53 | 1.96 | 2.12 | 8.43 | 113.04 | 108.88 | 107.73 | 104.17 |
Lines marked calc are worked out here from filed figures; point at one for how.