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 | 27.63 | 28.90 | 30.28 | 31.58 | 31.98 | 34.82 | 36.88 | 41.36 | 46.42 | 48.83 |
| Growth | +4.6% | +4.8% | +4.3% | +1.3% | +8.9% | +5.9% | +12.1% | +12.2% | +5.2% | |
| Net income | 3.01 | 2.06 | 2.52 | 2.62 | 2.70 | 3.66 | 2.84 | 2.99 | 5.00 | 6.29 |
| Growth | −31.8% | +22.7% | +3.9% | +2.9% | +35.8% | −22.4% | +5.2% | +67.1% | +25.8% | |
| EPS, diluted | 10.28 | 7.33 | 9.28 | 9.92 | 10.52 | 14.49 | 11.77 | 12.79 | 21.47 | 27.43 |
| Growth | −28.7% | +26.6% | +6.9% | +6.0% | +37.7% | −18.8% | +8.7% | +67.9% | +27.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 10.9% | 7.1% | 8.3% | 8.3% | 8.4% | 10.5% | 7.7% | 7.2% | 10.8% | 12.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.47 | 4.15 | 4.38 | 5.21 | 6.52 | 7.27 | 6.47 | 7.71 | 9.07 | 10.61 |
| Buybacks | −2.40 | −1.38 | −1.27 | −1.50 | −0.63 | −2.16 | −2.00 | −0.96 | −1.00 | −3.00 |
| Dividends paid | −0.76 | −0.79 | −0.81 | −0.84 | −0.86 | −0.87 | −0.88 | −0.91 | −0.95 | −0.98 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.31 | 0.34 | 0.37 | 0.49 | 0.72 | 0.76 | 0.80 | 0.65 | 0.70 | 0.84 |
| Shareholders’ equity | 23.22 | 23.73 | 22.89 | 25.94 | 29.20 | 28.89 | 21.56 | 24.92 | 27.86 | 32.89 |
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 | ||||||||||
| 0.31 | 0.34 | 0.37 | 0.49 | 0.72 | 0.76 | 0.80 | 0.65 | 0.70 | 0.84 | |
| 3.58 | 3.95 | 3.94 | 3.96 | 3.98 | 4.01 | 3.95 | 3.98 | 4.23 | 4.07 | |
| 100.25 | 103.48 | 104.23 | 110.12 | 116.76 | 120.47 | 115.72 | 125.98 | 133.19 | 143.71 | |
| Growth | +3.2% | +0.7% | +5.6% | +6.0% | +3.2% | −3.9% | +8.9% | +5.7% | +7.9% | |
| Liabilities | ||||||||||
| 77.02 | 79.75 | 81.34 | 84.18 | 87.56 | 91.58 | 94.16 | 101.06 | 105.33 | 110.81 | |
| Equity | ||||||||||
| 32.20 | 33.46 | 35.20 | 36.98 | 38.77 | 41.56 | 43.52 | 45.59 | 49.63 | 54.93 | |
| 23.22 | 23.73 | 22.89 | 25.94 | 29.20 | 28.89 | 21.56 | 24.92 | 27.86 | 32.89 | |
| Growth | +2.2% | −3.5% | +13.3% | +12.6% | −1.1% | −25.4% | +15.6% | +11.8% | +18.1% | |
| Per share and net cash | ||||||||||
| 279.6 | 271.4 | 263.6 | 255.5 | 252.4 | 241.2 | 232.1 | 228.2 | 226.6 | 217.5 | |
| calc | 83.05 | 87.44 | 86.85 | 101.54 | 115.69 | 119.76 | 92.89 | 109.21 | 122.97 | 151.24 |
Lines marked calc are worked out here from filed figures; point at one for how.