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 | 10.21 | 11.27 | 12.13 | 11.76 | 11.70 | 12.03 | 12.15 | 11.95 | 13.00 | 13.94 |
| Growth | +10.4% | +7.7% | −3.1% | −0.5% | +2.8% | +1.0% | −1.7% | +8.8% | +7.3% | |
| Net income | 2.14 | 2.16 | 2.59 | 2.24 | 2.42 | 2.69 | 2.77 | 1.94 | 2.69 | 2.95 |
| Growth | +0.6% | +20.3% | −13.5% | +7.9% | +11.3% | +3.0% | −29.9% | +38.2% | +9.6% | |
| EPS, diluted | 4.97 | 5.19 | 6.39 | 5.38 | 6.32 | 7.19 | 7.19 | 5.58 | 8.21 | 9.40 |
| Growth | +4.4% | +23.1% | −15.8% | +17.5% | +13.8% | +0.0% | −22.4% | +47.1% | +14.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 21.0% | 19.1% | 21.4% | 19.1% | 20.7% | 22.4% | 22.8% | 16.3% | 20.7% | 21.1% |
| Free cash flow margin | 16.4% | 55.9% | 78.9% | 42.2% | 25.4% | −62.5% | 92.4% | −1.1% | −108.7% | 77.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.29 | 6.94 | 10.18 | 5.69 | 3.53 | −6.71 | 11.95 | 0.69 | −13.21 | 11.90 |
| Capital expenditure | −0.61 | −0.64 | −0.61 | −0.73 | −0.56 | −0.81 | −0.73 | −0.82 | −0.93 | −1.06 |
| Free cash flow | 1.68 | 6.30 | 9.57 | 4.96 | 2.97 | −7.52 | 11.22 | −0.13 | −14.14 | 10.84 |
| Growth | +275.8% | +51.8% | −48.1% | −40.1% | −353.1% | −101.1% | ||||
| Buybacks | −1.37 | −1.29 | −0.35 | −1.59 | −0.52 | −0.90 | −1.50 | −3.78 | −1.32 | −1.20 |
| Dividends paid | −0.72 | −0.77 | −0.83 | −0.93 | −0.89 | −0.87 | −0.97 | −0.97 | −1.03 | −1.12 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.20 | 2.00 | 3.21 | 3.30 | 3.47 | 3.63 | 3.97 | 4.05 | 3.15 | 4.43 |
| Shareholders’ equity | 21.19 | 22.27 | 24.74 | 24.43 | 26.20 | 27.36 | 25.19 | 23.80 | 25.33 | 27.84 |
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 | ||||||||||
| 1.20 | 2.00 | 3.21 | 3.30 | 3.47 | 3.63 | 3.97 | 4.05 | 3.15 | 4.43 | |
| 2.06 | 2.19 | 2.21 | 2.28 | 2.15 | 2.26 | 2.32 | 2.40 | n/a | n/a | |
| 5.81 | 6.02 | 7.45 | 7.56 | 7.68 | 7.62 | 7.50 | 7.61 | 7.69 | 8.16 | |
| 242.70 | 238.43 | 244.60 | 245.61 | 314.71 | 314.62 | 301.45 | 297.26 | 353.24 | 366.05 | |
| Growth | −1.8% | +2.6% | +0.4% | +28.1% | −0.0% | −4.2% | −1.4% | +18.8% | +3.6% | |
| Liabilities | ||||||||||
| 221.48 | 216.11 | 219.86 | 221.18 | 288.51 | 287.26 | 276.26 | 273.46 | 327.91 | 338.21 | |
| Equity | ||||||||||
| 17.46 | 18.86 | 20.55 | 21.92 | 23.44 | 25.24 | 27.03 | 27.96 | 29.58 | 31.39 | |
| 21.19 | 22.27 | 24.74 | 24.43 | 26.20 | 27.36 | 25.19 | 23.80 | 25.33 | 27.84 | |
| Growth | +5.1% | +11.1% | −1.2% | +7.2% | +4.4% | −7.9% | −5.5% | +6.4% | +9.9% | |
| Per share and net cash | ||||||||||
| 381.9 | 367.6 | 379.9 | 357.4 | 353.2 | 366.0 | 349.0 | 301.9 | 288.8 | 279.1 | |
| calc | 55.49 | 60.57 | 65.11 | 68.36 | 74.19 | 74.77 | 72.18 | 78.82 | 87.70 | 99.76 |
Lines marked calc are worked out here from filed figures; point at one for how.