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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | 6.37 | 6.63 | 9.46 | 7.21 | 6.58 | 7.09 | 6.60 | 7.92 | 8.67 | 9.86 |
| Net income | 4.09 | 4.61 | 8.93 | 5.00 | 4.77 | 6.24 | 4.09 | 5.03 | 5.55 | 6.17 |
| Growth | +12.8% | +93.7% | −44.0% | −4.6% | +30.8% | −34.5% | +23.1% | +10.3% | +11.2% | |
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 3.71 | 2.44 | 1.52 | 1.69 | 1.91 |
| Growth | −34.2% | −37.7% | +11.2% | +13.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.44 | 12.64 | 11.94 | 17.72 | 19.34 | 18.07 | 18.94 | 18.79 | 19.88 | 20.72 |
| Capital expenditure | −7.47 | −8.37 | −8.52 | −8.84 | −8.29 | −9.30 | −9.89 | −8.81 | −9.32 | −9.46 |
| Free cash flow | 3.97 | 4.27 | 3.42 | 8.88 | 11.05 | 8.78 | 9.05 | 9.97 | 10.55 | 11.26 |
| Growth | +7.6% | −19.9% | +159.4% | +24.4% | −20.6% | +3.1% | +10.2% | +5.8% | +6.7% | |
| Buybacks | n/a | n/a | n/a | n/a | −0.02 | −0.50 | −0.61 | −0.49 | −1.30 | −1.75 |
| Dividends paid | −2.97 | −3.67 | −4.14 | −6.18 | −5.26 | −4.90 | −5.71 | −3.83 | −2.53 | −2.19 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 5.11 | 4.05 | 3.38 | 3.39 | 5.76 | 6.45 | 2.27 | 4.36 | 6.69 | 7.03 |
| Shareholders’ equity | 69.24 | 73.78 | 71.61 | 70.46 | 69.56 | 69.93 | 68.40 | 69.57 | 69.73 | 68.72 |
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 | ||||||||||
| 5.11 | 4.05 | 3.38 | 3.39 | 5.76 | 6.45 | 2.27 | 4.36 | 6.69 | 7.03 | |
| 8.70 | 8.59 | 8.30 | 8.72 | 8.18 | 8.10 | 8.69 | 9.32 | 9.47 | 10.62 | |
| 0.41 | 0.35 | 0.46 | 0.58 | 0.63 | 0.64 | 0.79 | 0.82 | 1.10 | 1.48 | |
| 31.92 | 33.22 | 34.12 | 42.85 | 44.35 | 44.41 | 45.90 | 46.32 | 46.81 | 47.36 | |
| n/a | 23.06 | 23.06 | 23.06 | 23.03 | n/a | n/a | n/a | n/a | n/a | |
| 102.07 | 101.38 | 102.56 | 108.29 | 108.74 | 115.66 | 119.12 | 120.74 | 124.94 | 128.07 | |
| Growth | −0.7% | +1.2% | +5.6% | +0.4% | +6.4% | +3.0% | +1.4% | +3.5% | +2.5% | |
| Liabilities | ||||||||||
| 32.82 | 31.92 | 30.95 | 37.83 | 39.18 | 45.66 | 50.67 | 51.11 | 55.14 | 59.07 | |
| Equity | ||||||||||
| 69.24 | 73.78 | 71.61 | 70.46 | 69.56 | 69.93 | 68.40 | 69.57 | 69.73 | 68.72 | |
| Growth | +6.6% | −2.9% | −1.6% | −1.3% | +0.5% | −2.2% | +1.7% | +0.2% | −1.4% | |
| Per share and net cash | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 1,677 | 1,664 | 1,653 | 1,627 | 3,196 | |
| calc | n/a | n/a | n/a | n/a | n/a | 41.70 | 41.12 | 42.10 | 42.87 | 21.51 |
† The number of shares outstanding jumps at 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.