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 | 6.36 | 5.88 | 5.69 | 5.60 | 5.65 | 6.58 | 6.84 | 7.08 | 7.55 | 8.21 |
| Growth | −7.5% | −3.2% | −1.6% | +1.0% | +16.5% | +3.9% | +3.4% | +6.7% | +8.8% | |
| Operating income | 1.68 | 2.76 | 2.30 | 1.93 | 1.50 | 2.14 | 2.19 | 2.32 | 2.40 | 2.57 |
| Net income | 1.64 | 1.34 | 1.54 | 1.29 | 0.90 | 1.58 | 1.33 | 1.60 | 1.49 | 1.56 |
| Growth | −18.4% | +15.1% | −16.1% | −30.1% | +74.2% | −15.9% | +20.5% | −7.0% | +4.9% | |
| EPS, diluted | 4.10 | 3.77 | 4.69 | 4.14 | 2.94 | 5.21 | 4.57 | 5.59 | 5.22 | 5.55 |
| Growth | −8.0% | +24.4% | −11.7% | −29.0% | +77.2% | −12.3% | +22.3% | −6.6% | +6.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 26.5% | 47.0% | 40.4% | 34.5% | 26.6% | 32.5% | 32.0% | 32.8% | 31.8% | 31.3% |
| Net margin | 25.8% | 22.8% | 27.1% | 23.1% | 16.0% | 23.9% | 19.4% | 22.6% | 19.7% | 19.0% |
| Free cash flow margin | n/a | 12.1% | 16.6% | 20.0% | 20.3% | 22.4% | 16.8% | 18.6% | 19.0% | 20.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 1.03 | 1.18 | 1.32 | 1.31 | 1.71 | 1.43 | 1.60 | 1.69 | 2.01 |
| Capital expenditure | n/a | −0.32 | −0.23 | −0.20 | −0.16 | −0.23 | −0.28 | −0.29 | −0.26 | −0.37 |
| Free cash flow | n/a | 0.71 | 0.94 | 1.12 | 1.15 | 1.48 | 1.15 | 1.32 | 1.43 | 1.64 |
| Growth | +32.3% | +18.8% | +2.3% | +28.9% | −22.2% | +14.8% | +8.6% | +14.5% | ||
| Buybacks | n/a | −1.96 | −2.39 | −0.82 | −0.24 | −1.59 | −1.20 | −0.05 | −0.44 | −0.55 |
| Dividends paid | n/a | −0.42 | −0.46 | −0.51 | −0.57 | −0.59 | −0.65 | −0.68 | −0.75 | −0.79 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.73 | 1.52 | 0.29 | 0.61 | 0.73 | 0.49 | 0.37 | 0.51 | 0.62 | 0.71 |
| Total debt | 0.07 | 0.39 | 0.33 | 0.44 | 0.46 | 0.08 | 0.41 | 0.06 | 0.03 | 0.04 |
| Net cash (debt) | 0.66 | 1.14 | −0.04 | 0.16 | 0.27 | 0.41 | −0.04 | 0.46 | 0.59 | 0.67 |
| Shareholders’ equity | −5.61 | −6.33 | −7.93 | −8.02 | −7.89 | −8.37 | −8.88 | −7.86 | −7.65 | −7.33 |
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 | ||||||||||
| 0.73 | 1.52 | 0.29 | 0.61 | 0.73 | 0.49 | 0.37 | 0.51 | 0.62 | 0.71 | |
| 0.04 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 2.11 | 1.70 | 1.24 | 1.17 | 1.24 | 1.21 | 1.17 | 1.20 | 1.30 | 1.61 | |
| 0.54 | 0.51 | 0.53 | 0.53 | 0.60 | 0.66 | 0.64 | 0.64 | 0.74 | 0.97 | |
| 5.45 | 5.31 | 4.13 | 5.23 | 5.85 | 5.97 | 5.85 | 6.23 | 6.73 | 8.20 | |
| Growth | −2.6% | −22.2% | +26.7% | +11.9% | +1.9% | −2.0% | +6.6% | +8.0% | +21.9% | |
| Liabilities | ||||||||||
| 0.07 | 0.39 | 0.33 | 0.44 | 0.46 | 0.08 | 0.41 | 0.06 | 0.03 | 0.04 | |
| calc | 0.07 | 0.39 | 0.33 | 0.44 | 0.46 | 0.08 | 0.41 | 0.06 | 0.03 | 0.04 |
| 11.07 | 11.65 | 12.06 | 13.25 | 13.74 | 14.34 | 14.72 | 14.09 | 14.38 | 15.52 | |
| Equity | ||||||||||
| −5.16 | −6.06 | −7.59 | −7.63 | −7.48 | −8.05 | −8.51 | −7.62 | −7.26 | −7.01 | |
| −5.61 | −6.33 | −7.93 | −8.02 | −7.89 | −8.37 | −8.88 | −7.86 | −7.65 | −7.33 | |
| Growth | ||||||||||
| Per share and net cash | ||||||||||
| calc | 0.66 | 1.14 | −0.04 | 0.16 | 0.27 | 0.41 | −0.04 | 0.46 | 0.59 | 0.67 |
| 353.8 | 332.5 | 306.4 | 300.8 | 300.1 | 289.0 | 280.1 | 281.3 | 279.1 | 276.4 | |
| calc | −15.86 | −19.05 | −25.87 | −26.65 | −26.30 | −28.97 | −31.69 | −27.93 | −27.40 | −26.50 |
Lines marked calc are worked out here from filed figures; point at one for how.