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 | 7.47 | 7.65 | 7.68 | 7.52 | 7.24 | 8.32 | 9.60 | 8.89 | 8.60 | 9.80 |
| Growth | +2.4% | +0.4% | −2.0% | −3.7% | +14.8% | +15.4% | −7.3% | −3.3% | +14.0% | |
| Operating income | 1.70 | 1.78 | 1.47 | 1.53 | 1.71 | 1.71 | 1.92 | 1.91 | 2.15 | 2.24 |
| Net income | n/a | 1.20 | 1.06 | 1.13 | 1.20 | 1.30 | 1.41 | 1.33 | 1.52 | 1.56 |
| Growth | −12.0% | +7.0% | +5.9% | +8.1% | +8.6% | −5.5% | +14.5% | +2.0% | ||
| EPS, diluted | 2.96 | 3.79 | 3.34 | 3.58 | 3.79 | 4.11 | 4.45 | 4.22 | 4.83 | 4.81 |
| Growth | +28.0% | −11.9% | +7.2% | +5.9% | +8.4% | +8.3% | −5.2% | +14.5% | −0.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 22.7% | 23.2% | 19.1% | 20.4% | 23.6% | 20.6% | 20.0% | 21.5% | 25.0% | 22.9% |
| Net margin | n/a | 15.8% | 13.8% | 15.1% | 16.6% | 15.6% | 14.7% | 15.0% | 17.7% | 15.9% |
| Free cash flow margin | 9.1% | 1.6% | 0.4% | −2.4% | −9.4% | −4.1% | −6.6% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.10 | 2.08 | 2.45 | 2.35 | 2.20 | 2.03 | 2.06 | 3.02 | 3.21 | 3.38 |
| Capital expenditure | −1.42 | −1.96 | −2.42 | −2.53 | −2.87 | −2.37 | −2.70 | n/a | n/a | n/a |
| Free cash flow | 0.68 | 0.12 | 0.03 | −0.18 | −0.68 | −0.34 | −0.64 | n/a | n/a | n/a |
| Growth | −82.5% | −76.2% | −746.1% | |||||||
| Buybacks | −0.11 | −0.07 | −0.07 | −0.14 | −0.10 | −0.03 | −0.07 | −0.02 | −0.00 | −0.00 |
| Dividends paid | −0.62 | −0.66 | −0.70 | −0.74 | −0.80 | −0.85 | −0.92 | −0.98 | −1.06 | −1.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.04 | 0.04 | 0.08 | 0.04 | 0.02 | 0.02 | 0.03 | 0.04 | 0.01 | 0.03 |
| Total debt | 9.16 | 8.75 | 10.34 | 11.86 | 12.45 | 13.56 | 15.46 | 16.63 | 18.91 | 20.02 |
| Net cash (debt) | −9.12 | −8.71 | −10.25 | −11.82 | −12.43 | −13.55 | −15.44 | −16.59 | −18.90 | −19.99 |
| Shareholders’ equity | 8.96 | 9.49 | 9.84 | 10.25 | 10.66 | 11.11 | 11.62 | 12.07 | 12.80 | 14.05 |
| Debt to equity | 1.02 | 0.92 | 1.05 | 1.16 | 1.17 | 1.22 | 1.33 | 1.38 | 1.48 | 1.42 |
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 | ||||||||||
| 0.04 | 0.04 | 0.08 | 0.04 | 0.02 | 0.02 | 0.03 | 0.04 | 0.01 | 0.03 | |
| 1.24 | 1.35 | 1.28 | 1.18 | 1.20 | 1.51 | 1.82 | 1.50 | 1.67 | 2.06 | |
| 19.92 | 21.35 | 22.00 | 23.62 | 25.71 | 26.98 | 29.11 | 31.58 | 34.65 | 38.28 | |
| 3.05 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 | |
| 30.12 | 31.59 | 33.48 | 34.95 | 37.03 | 38.99 | 41.87 | 43.94 | 47.36 | 51.52 | |
| Growth | +4.9% | +6.0% | +4.4% | +5.9% | +5.3% | +7.4% | +4.9% | +7.8% | +8.8% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.36 | 0.69 | 0.78 | 0.09 | 0.81 | 1.26 | 1.73 | 1.52 | |
| 9.16 | 8.75 | 9.98 | 11.17 | 11.67 | 13.47 | 14.66 | 15.37 | 17.18 | 18.50 | |
| calc | 9.16 | 8.75 | 10.34 | 11.86 | 12.45 | 13.56 | 15.46 | 16.63 | 18.91 | 20.02 |
| Equity | ||||||||||
| 4.61 | 5.18 | 5.54 | 5.93 | 6.33 | 6.78 | 7.27 | 7.61 | 8.08 | 8.49 | |
| 8.96 | 9.49 | 9.84 | 10.25 | 10.66 | 11.11 | 11.62 | 12.07 | 12.80 | 14.05 | |
| Growth | +5.9% | +3.7% | +4.2% | +4.0% | +4.2% | +4.5% | +3.9% | +6.1% | +9.8% | |
| Per share and net cash | ||||||||||
| calc | −9.12 | −8.71 | −10.25 | −11.82 | −12.43 | −13.55 | −15.44 | −16.59 | −18.90 | −19.99 |
| 315.6 | 315.6 | 315.5 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 317.7 | 325.5 | |
| calc | 28.39 | 30.08 | 31.19 | 32.51 | 33.80 | 35.23 | 36.83 | 38.27 | 40.30 | 43.18 |
Lines marked calc are worked out here from filed figures; point at one for how.