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 | 9.77 | 10.41 | 10.77 | 11.38 | 11.56 | 12.64 | 13.40 | 14.28 | 15.83 | 17.36 |
| Growth | +6.6% | +3.5% | +5.6% | +1.6% | +9.4% | +6.0% | +6.6% | +10.8% | +9.7% | |
| Operating income | 1.28 | 1.28 | 1.18 | 1.22 | 1.36 | 1.36 | 1.00 | 1.18 | 1.68 | 1.99 |
| Net income | 0.70 | 0.75 | 0.78 | 0.81 | 0.94 | 0.99 | 0.68 | 0.72 | 1.14 | 1.49 |
| Growth | +7.1% | +3.6% | +4.5% | +15.8% | +5.0% | −31.9% | +6.2% | +59.1% | +30.4% | |
| EPS, diluted | 7.14 | 7.81 | 8.31 | 9.13 | 10.99 | 11.82 | 9.14 | 10.23 | 16.82 | 23.10 |
| Growth | +9.4% | +6.4% | +9.9% | +20.4% | +7.6% | −22.7% | +11.9% | +64.4% | +37.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 13.1% | 12.3% | 10.9% | 10.7% | 11.8% | 10.8% | 7.5% | 8.2% | 10.6% | 11.5% |
| Net margin | 7.2% | 7.2% | 7.2% | 7.2% | 8.2% | 7.8% | 5.0% | 5.0% | 7.2% | 8.6% |
| Free cash flow margin | 8.3% | 6.6% | 5.7% | 7.1% | 14.1% | 0.2% | 2.0% | 3.7% | 7.1% | 4.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.33 | 1.25 | 1.27 | 1.44 | 2.36 | 0.88 | 1.00 | 1.27 | 2.07 | 1.86 |
| Capital expenditure | −0.52 | −0.56 | −0.66 | −0.63 | −0.73 | −0.86 | −0.73 | −0.74 | −0.94 | −1.02 |
| Free cash flow | 0.81 | 0.69 | 0.61 | 0.80 | 1.63 | 0.03 | 0.26 | 0.52 | 1.12 | 0.85 |
| Growth | −15.2% | −11.6% | +31.9% | +102.5% | −98.3% | +834.6% | +100.3% | +114.1% | −24.4% | |
| Buybacks | −0.35 | −0.36 | −0.40 | −0.77 | −0.21 | −1.22 | −0.83 | −0.55 | −0.67 | −0.97 |
| Dividends paid | −0.04 | −0.04 | −0.04 | −0.05 | −0.02 | −0.07 | −0.06 | −0.06 | −0.05 | −0.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.03 | 0.07 | 0.11 | 0.06 | 1.22 | 0.12 | 0.10 | 0.12 | 0.13 | 0.14 |
| Total debt | 4.14 | 4.04 | 4.00 | 3.98 | 3.86 | 4.19 | 4.81 | 4.91 | 4.50 | 4.75 |
| Net cash (debt) | −4.10 | −3.97 | −3.89 | −3.92 | −2.63 | −4.07 | −4.71 | −4.79 | −4.38 | −4.61 |
| Shareholders’ equity | 4.53 | 4.99 | 5.39 | 5.50 | 6.32 | 6.09 | 5.92 | 6.15 | 6.67 | 7.28 |
| Debt to equity | 0.91 | 0.81 | 0.74 | 0.72 | 0.61 | 0.69 | 0.81 | 0.80 | 0.68 | 0.65 |
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 | ||||||||||
| 9.77 | 10.41 | 10.77 | 11.38 | 11.56 | 12.64 | 13.40 | 14.28 | 15.83 | 17.36 | |
| Growth | +6.6% | +3.5% | +5.6% | +1.6% | +9.4% | +6.0% | +6.6% | +10.8% | +9.7% | |
| 1.28 | 1.28 | 1.18 | 1.22 | 1.36 | 1.36 | 1.00 | 1.18 | 1.68 | 1.99 | |
| Growth | −0.1% | −8.2% | +3.5% | +11.7% | +0.3% | −26.4% | +17.1% | +43.1% | +18.6% | |
| 1.16 | 1.14 | 1.03 | 1.07 | 1.25 | 1.29 | 0.87 | 0.94 | 1.50 | 1.97 | |
| 0.41 | 0.36 | 0.24 | 0.24 | 0.30 | 0.31 | 0.21 | 0.22 | 0.33 | 0.46 | |
| 0.70 | 0.75 | 0.78 | 0.81 | 0.94 | 0.99 | 0.68 | 0.72 | 1.14 | 1.49 | |
| Growth | +7.1% | +3.6% | +4.5% | +15.8% | +5.0% | −31.9% | +6.2% | +59.1% | +30.4% | |
| Per share | ||||||||||
| 7.22 | 7.86 | 8.35 | 9.16 | 11.06 | 11.99 | 9.23 | 10.35 | 17.16 | 23.42 | |
| 7.14 | 7.81 | 8.31 | 9.13 | 10.99 | 11.82 | 9.14 | 10.23 | 16.82 | 23.10 | |
| Growth | +9.4% | +6.4% | +9.9% | +20.4% | +7.6% | −22.7% | +11.9% | +64.4% | +37.3% | |
| 97.2 | 95.7 | 93.3 | 88.8 | 85.1 | 82.5 | 73.1 | 69.3 | 66.6 | 63.6 | |
| 98.4 | 96.3 | 93.8 | 89.0 | 85.6 | 83.7 | 73.8 | 70.1 | 67.9 | 64.5 | |
| Growth | −2.1% | −2.7% | −5.0% | −3.9% | −2.2% | −11.8% | −5.0% | −3.2% | −5.1% | |