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 | 7.65 | 7.68 | 7.69 | 7.90 | 8.10 | 9.46 | 11.17 | 12.14 | 13.64 | 14.71 |
| Growth | +0.4% | +0.1% | +2.7% | +2.5% | +16.7% | +18.1% | +8.7% | +12.3% | +7.8% | |
| Net income | 0.60 | 0.55 | 0.64 | 0.68 | 0.53 | 1.02 | 1.38 | 1.38 | 1.76 | 1.78 |
| Growth | −8.8% | +16.7% | +6.4% | −22.2% | +92.7% | +35.1% | +0.0% | +27.1% | +1.3% | |
| EPS, diluted | 4.68 | 2.84 | 3.33 | 3.52 | 1.87 | 3.66 | 3.29 | 3.37 | 4.36 | 4.45 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.9% | 7.1% | 8.3% | 8.6% | 6.6% | 10.8% | 12.4% | 11.4% | 12.9% | 12.1% |
| Free cash flow margin | 10.4% | 7.7% | 7.4% | 13.7% | 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 | 0.85 | 0.71 | 0.62 | 1.14 | 1.62 | 2.18 | 2.57 | 2.93 | 3.68 | 3.58 |
| Capital expenditure | −0.05 | −0.12 | −0.05 | −0.06 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.80 | 0.60 | 0.57 | 1.08 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −25.4% | −4.2% | +89.9% | |||||||
| Buybacks | −0.13 | −0.05 | −0.02 | −0.02 | −0.35 | −0.12 | −0.09 | −0.54 | −0.30 | −0.27 |
| Dividends paid | −0.18 | −0.19 | −0.25 | −0.31 | −0.08 | −0.36 | −0.24 | −0.50 | −0.53 | −0.70 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.80 | 0.95 | 0.82 | 1.02 | 2.37 | 1.57 | 1.45 | 1.36 | 1.97 | 2.54 |
| Shareholders’ equity | 5.05 | 5.41 | 5.44 | 6.07 | 6.31 | 6.65 | 6.75 | 7.46 | 8.40 | 9.70 |
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 | ||||||||||
| 11.7% | 10.1% | 10.6% | 10.8% | 8.7% | 13.6% | 15.4% | 14.4% | 16.6% | 15.5% | |
| 7.9% | 7.1% | 8.3% | 8.6% | 6.6% | 10.8% | 12.4% | 11.4% | 12.9% | 12.1% | |
| 10.4% | 7.7% | 7.4% | 13.7% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 0.7% | 1.5% | 0.6% | 0.8% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 32.7% | 28.4% | 20.1% | 19.8% | 24.4% | 19.6% | 19.5% | 21.1% | 22.5% | 21.7% | |
| Returns | ||||||||||
| 11.9% | 10.1% | 11.8% | 11.2% | 8.4% | 15.4% | 20.5% | 18.5% | 20.9% | 18.3% | |
| 2.6% | 2.3% | 2.6% | 2.6% | 1.9% | 3.2% | 4.1% | 3.7% | 4.3% | 4.0% | |
| Balance and payout | ||||||||||
| 78.3% | 77.6% | 78.0% | 77.1% | 77.9% | 79.2% | 80.0% | 79.9% | 79.3% | 78.0% | |
| 30.6% | 34.3% | 39.8% | 45.2% | 15.9% | 34.8% | 17.0% | 36.3% | 30.3% | 39.4% | |
| 39.7% | 39.7% | 49.0% | 30.1% | n/a | n/a | n/a | n/a | n/a | n/a | |