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 | 4.28 | 4.85 | 5.37 | 5.62 | 6.21 | 7.67 | 6.49 | 6.46 | 7.09 | 7.31 |
| Growth | +13.3% | +10.7% | +4.6% | +10.5% | +23.6% | −15.4% | −0.4% | +9.8% | +3.1% | |
| Operating income | 1.73 | 2.11 | 2.36 | 2.39 | 2.75 | 3.71 | 2.37 | 1.99 | 2.33 | 2.19 |
| Net income | 1.22 | 1.50 | 1.84 | 2.13 | 2.37 | 3.08 | 1.56 | 1.79 | 2.10 | 2.09 |
| Growth | +23.3% | +22.7% | +16.0% | +11.3% | +29.9% | −49.5% | +14.8% | +17.4% | −0.6% | |
| EPS, diluted | 4.75 | 5.97 | 7.27 | 8.70 | 9.98 | 13.12 | 6.70 | 7.76 | 9.15 | 9.24 |
| Growth | +25.7% | +21.8% | +19.7% | +14.7% | +31.5% | −48.9% | +15.8% | +17.9% | +1.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 40.5% | 43.4% | 44.0% | 42.5% | 44.2% | 48.4% | 36.6% | 30.7% | 32.9% | 29.9% |
| Net margin | 28.4% | 30.9% | 34.2% | 37.9% | 38.2% | 40.2% | 24.0% | 27.7% | 29.6% | 28.5% |
| Free cash flow margin | 0.5% | 0.9% | 27.0% | 23.5% | 27.5% | 41.9% | 32.7% | 14.1% | 17.8% | 20.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.17 | 0.23 | 1.62 | 1.52 | 1.92 | 3.45 | 2.36 | 1.22 | 1.69 | 1.75 |
| Capital expenditure | −0.15 | −0.19 | −0.17 | −0.20 | −0.21 | −0.24 | −0.24 | −0.31 | −0.42 | −0.27 |
| Free cash flow | 0.02 | 0.04 | 1.45 | 1.32 | 1.70 | 3.21 | 2.12 | 0.91 | 1.26 | 1.48 |
| Growth | +95.5% | +3,244.2% | −9.2% | +29.3% | +88.5% | −34.0% | −57.1% | +38.5% | +17.2% | |
| Buybacks | −0.68 | −0.46 | −1.09 | −0.71 | −1.20 | −1.14 | −0.85 | −0.25 | −0.34 | −0.62 |
| Dividends paid | −0.54 | −0.56 | −0.69 | −0.73 | −0.85 | −1.70 | −1.11 | −1.12 | −1.14 | −1.14 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.20 | 1.90 | 1.43 | 1.78 | 2.15 | 1.52 | 1.76 | 2.07 | 2.65 | 3.38 |
| Shareholders’ equity | 5.01 | 5.82 | 6.12 | 7.10 | 7.71 | 9.02 | 8.84 | 9.51 | 10.35 | 10.86 |
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 | 1.90 | 1.43 | 1.78 | 2.15 | 1.52 | 1.76 | 2.07 | 2.65 | 3.38 | |
| 0.62 | 0.65 | 0.66 | 0.67 | 0.70 | 0.74 | 0.76 | 0.81 | 0.98 | 0.85 | |
| 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 2.69 | 2.64 | 2.64 | 2.64 | 2.64 | |
| 6.23 | 7.54 | 7.69 | 9.33 | 10.66 | 12.51 | 11.64 | 12.28 | 13.47 | 14.34 | |
| Growth | +21.1% | +2.0% | +21.3% | +14.2% | +17.4% | −6.9% | +5.5% | +9.7% | +6.5% | |
| Liabilities | ||||||||||
| 0.53 | 0.72 | 0.82 | 1.11 | 1.39 | 2.26 | 1.96 | 1.99 | 2.02 | 2.29 | |
| Equity | ||||||||||
| 5.01 | 5.82 | 6.12 | 7.10 | 7.71 | 9.02 | 8.84 | 9.51 | 10.35 | 10.86 | |
| Growth | +16.3% | +5.1% | +16.0% | +8.5% | +17.1% | −2.0% | +7.5% | +8.8% | +5.0% | |
| Per share and net cash | ||||||||||
| 244.8 | 245.1 | 238.1 | 235.2 | 227.9 | 228.1 | 224.4 | 223.7 | 223.0 | 218.6 | |
| calc | 20.46 | 23.76 | 25.72 | 30.19 | 33.81 | 39.56 | 39.39 | 42.50 | 46.40 | 49.69 |
Lines marked calc are worked out here from filed figures; point at one for how.