Closing prices at the end of each trading day, from 13 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 | 11.05 | 11.29 | 11.60 | 12.00 | 13.16 | 12.01 | 11.98 | 12.39 | 12.89 | 13.08 |
| Growth | +2.2% | +2.8% | +3.5% | +9.7% | −8.8% | −0.2% | +3.4% | +4.0% | +1.5% | |
| Net income | 0.93 | 0.99 | 0.52 | 1.10 | 0.79 | 0.98 | 1.41 | 1.28 | 1.78 | 0.74 |
| Growth | +6.7% | −47.4% | +110.2% | −27.9% | +23.7% | +43.4% | −8.8% | +38.6% | −58.5% | |
| EPS, diluted | 3.95 | 4.37 | 2.38 | 5.24 | 3.89 | 4.79 | 6.96 | 6.50 | 9.46 | 4.27 |
| Growth | +10.6% | −45.5% | +120.2% | −25.8% | +23.1% | +45.3% | −6.6% | +45.5% | −54.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 8.4% | 8.8% | 4.5% | 9.2% | 6.0% | 8.2% | 11.7% | 10.4% | 13.8% | 5.6% |
| Free cash flow margin | 9.4% | 9.4% | 12.0% | 12.1% | 2.7% | 10.6% | 11.0% | 8.6% | 10.8% | 4.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.12 | 1.16 | 1.54 | 1.61 | 0.47 | 1.39 | 1.42 | 1.20 | 1.51 | 0.69 |
| Capital expenditure | −0.09 | −0.11 | −0.14 | −0.15 | −0.12 | −0.11 | −0.10 | −0.13 | −0.13 | −0.13 |
| Free cash flow | 1.04 | 1.06 | 1.39 | 1.46 | 0.35 | 1.28 | 1.32 | 1.07 | 1.39 | 0.56 |
| Growth | +2.1% | +31.5% | +4.5% | −75.9% | +264.7% | +3.1% | −18.9% | +29.9% | −60.0% | |
| Buybacks | −0.41 | −0.40 | −0.36 | −0.40 | 0.00 | −0.05 | −0.20 | −0.25 | −0.97 | −1.01 |
| Dividends paid | −0.18 | −0.20 | −0.22 | −0.23 | −0.23 | −0.24 | −0.25 | −0.28 | −0.30 | −0.31 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | 0.09 | 0.08 | 0.20 | 0.08 | 0.12 | 0.15 | 0.16 | 0.16 |
| Total debt | 3.00 | 2.94 | 2.97 | 3.33 | 3.35 | 3.44 | 3.43 | 3.43 | 3.74 | 3.77 |
| Net cash (debt) | n/a | n/a | −2.88 | −3.24 | −3.15 | −3.37 | −3.31 | −3.28 | −3.58 | −3.61 |
| Shareholders’ equity | 8.97 | 9.57 | 8.62 | 9.97 | 10.87 | 6.03 | 8.74 | 9.65 | 10.96 | 11.12 |
| Debt to equity | 0.33 | 0.31 | 0.34 | 0.33 | 0.31 | 0.57 | 0.39 | 0.36 | 0.34 | 0.34 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 12.2% | 12.4% | 5.4% | 11.5% | 7.3% | 10.5% | 14.6% | 13.2% | 17.5% | 7.1% | |
| 8.4% | 8.8% | 4.5% | 9.2% | 6.0% | 8.2% | 11.7% | 10.4% | 13.8% | 5.6% | |
| 9.4% | 9.4% | 12.0% | 12.1% | 2.7% | 10.6% | 11.0% | 8.6% | 10.8% | 4.2% | |
| Spending | ||||||||||
| 0.8% | 0.9% | 1.2% | 1.3% | 0.9% | 0.9% | 0.9% | 1.1% | 1.0% | 1.0% | |
| 30.9% | 29.2% | 16.6% | 20.4% | 17.7% | 22.2% | 19.6% | 21.7% | 21.0% | 20.9% | |
| Returns | ||||||||||
| 10.4% | 10.4% | 6.1% | 11.0% | 7.3% | 16.3% | 16.1% | 13.3% | 16.2% | 6.6% | |
| 1.5% | 1.6% | 0.8% | 1.6% | 1.1% | 1.4% | 2.3% | 2.0% | 2.9% | 1.2% | |
| Balance and payout | ||||||||||
| 0.33 | 0.31 | 0.34 | 0.33 | 0.31 | 0.57 | 0.39 | 0.36 | 0.34 | 0.34 | |
| 85.5% | 85.0% | 86.1% | 85.1% | 84.6% | 83.7% | 85.7% | 84.7% | 82.3% | 82.5% | |
| 19.6% | 19.7% | 41.2% | 20.8% | 29.2% | 24.4% | 18.1% | 21.6% | 16.7% | 41.5% | |
| 56.7% | 56.5% | 41.1% | 43.2% | 66.2% | 22.7% | 34.5% | 49.4% | 91.5% | 237.0% | |