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 | 2.43 | 2.47 | 2.58 | 2.70 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +1.9% | +4.3% | +4.8% | |||||||
| Operating income | 0.86 | 1.00 | 1.11 | 1.36 | 1.32 | 1.68 | 1.12 | 1.16 | n/a | n/a |
| Net income | 4.29 | 0.60 | 0.66 | 0.97 | 0.91 | 1.33 | 0.78 | 0.84 | 1.04 | 1.12 |
| Growth | −85.9% | +9.0% | +47.6% | −5.8% | +45.9% | −41.7% | +7.5% | +24.0% | +8.1% | |
| EPS, diluted | 11.68 | 1.63 | 1.77 | 2.60 | 2.45 | 3.54 | 2.05 | 2.20 | 2.72 | 2.94 |
| Growth | −86.0% | +8.6% | +46.9% | −5.8% | +44.5% | −42.1% | +7.3% | +23.6% | +8.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 35.3% | 40.6% | 43.2% | 50.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 176.9% | 24.4% | 25.5% | 35.9% | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 49.8% | 51.2% | 52.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.21 | 1.27 | 1.36 | 1.46 | 1.27 | 1.26 | 1.45 | 1.53 | 1.57 | 1.65 |
| Capital expenditure | −0.01 | −0.00 | −0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 1.21 | 1.26 | 1.35 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +4.6% | +6.9% | ||||||||
| Buybacks | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | −0.05 | −0.04 | −0.28 |
| Dividends paid | −4.77 | −0.74 | −0.78 | −0.83 | −0.88 | −0.90 | −0.93 | −0.99 | −1.02 | −1.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.08 | 0.05 | 0.05 | 0.05 | 0.04 | 0.12 | 0.05 | 0.05 | 0.06 | 0.06 |
| Total debt | n/a | 9.07 | 8.91 | 9.13 | 8.13 | 8.42 | 7.49 | 7.46 | 8.19 | 8.24 |
| Net cash (debt) | n/a | −9.02 | −8.87 | −9.09 | −8.08 | −8.30 | −7.44 | −7.41 | −8.13 | −8.19 |
| Shareholders’ equity | 10.23 | 10.24 | 10.17 | 10.32 | 10.53 | 10.95 | 11.17 | 11.09 | 11.04 | 11.04 |
| Debt to equity | n/a | 0.89 | 0.88 | 0.89 | 0.77 | 0.77 | 0.67 | 0.67 | 0.74 | 0.75 |
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 | ||||||||||
| 2.43 | 2.47 | 2.58 | 2.70 | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +1.9% | +4.3% | +4.8% | |||||||
| 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | |
| 0.86 | 1.00 | 1.11 | 1.36 | 1.32 | 1.68 | 1.12 | 1.16 | n/a | n/a | |
| Growth | +17.3% | +11.0% | +21.7% | −2.8% | +27.2% | −33.4% | +4.0% | |||
| 0.42 | 0.61 | 0.69 | 0.94 | 0.93 | 1.40 | 0.81 | 0.88 | 1.08 | 1.17 | |
| 0.00 | 0.00 | 0.00 | −0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 4.29 | 0.60 | 0.66 | 0.97 | 0.91 | 1.33 | 0.78 | 0.84 | 1.04 | 1.12 | |
| Growth | −85.9% | +9.0% | +47.6% | −5.8% | +45.9% | −41.7% | +7.5% | +24.0% | +8.1% | |
| Per share | ||||||||||
| 11.75 | 1.64 | 1.78 | 2.61 | 2.45 | 3.56 | 2.06 | 2.20 | 2.73 | 2.95 | |
| 11.68 | 1.63 | 1.77 | 2.60 | 2.45 | 3.54 | 2.05 | 2.20 | 2.72 | 2.94 | |
| Growth | −86.0% | +8.6% | +46.9% | −5.8% | +44.5% | −42.1% | +7.3% | +23.6% | +8.1% | |
| 365.0 | 367.0 | 368.1 | 370.5 | 371.8 | 373.8 | 376.2 | 378.8 | 378.8 | 379.6 | |
| 382.0 | 382.7 | 383.7 | 386.3 | 385.9 | 388.1 | 389.5 | 390.9 | 390.7 | 390.4 | |
| Growth | +0.2% | +0.3% | +0.7% | −0.1% | +0.6% | +0.4% | +0.4% | −0.0% | −0.1% | |