Closing prices at the end of each trading day, from 17 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 | 7.08 | 7.77 | 8.42 | 8.78 | 8.26 | 9.85 | 9.57 | 10.98 | 11.30 | 11.80 |
| Growth | +9.8% | +8.3% | +4.3% | −5.8% | +19.2% | −2.9% | +14.7% | +3.0% | +4.4% | |
| Operating income | 0.63 | 0.78 | 0.94 | 0.90 | 0.96 | 1.39 | 0.63 | 1.11 | 1.16 | 1.29 |
| Net income | 0.50 | 0.40 | 0.71 | 0.71 | 0.78 | 0.99 | 0.44 | 0.83 | 0.91 | 0.93 |
| Growth | −20.1% | +77.9% | +0.7% | +10.0% | +26.3% | −55.4% | +87.1% | +10.2% | +2.0% | |
| EPS, diluted | 1.35 | 1.00 | 1.79 | 1.84 | 1.95 | 2.28 | 1.04 | 1.97 | 2.33 | 2.51 |
| Growth | −25.9% | +79.0% | +2.8% | +6.0% | +16.9% | −54.4% | +89.4% | +18.3% | +7.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.0% | 10.0% | 11.2% | 10.3% | 11.6% | 14.1% | 6.6% | 10.1% | 10.3% | 10.9% |
| Net margin | 7.0% | 5.1% | 8.4% | 8.1% | 9.5% | 10.0% | 4.6% | 7.5% | 8.1% | 7.9% |
| Free cash flow margin | 6.1% | 6.0% | 10.3% | 8.5% | 8.4% | 4.5% | 7.7% | 7.0% | 6.3% | 7.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.87 | 0.88 | 1.33 | 1.19 | 1.11 | 1.13 | 1.41 | 1.47 | 1.42 | 1.47 |
| Capital expenditure | −0.44 | −0.42 | −0.47 | −0.44 | −0.42 | −0.69 | −0.68 | −0.71 | −0.71 | −0.63 |
| Free cash flow | 0.43 | 0.47 | 0.86 | 0.75 | 0.70 | 0.44 | 0.73 | 0.76 | 0.71 | 0.84 |
| Growth | +9.1% | +84.0% | −13.1% | −7.3% | −36.4% | +66.1% | +4.0% | −6.4% | +17.6% | |
| Buybacks | n/a | −0.13 | −0.31 | −0.27 | −0.01 | −0.08 | −0.47 | −0.61 | −1.25 | −1.14 |
| Dividends paid | n/a | −0.04 | −0.16 | −0.18 | −0.10 | −0.20 | −0.20 | −0.22 | −0.25 | −0.35 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.89 | 1.06 | 1.27 | 1.05 | 1.16 | 1.14 | 1.13 | 1.13 | 0.72 | 0.51 |
| Shareholders’ equity | 2.38 | 2.77 | 2.87 | 3.08 | 6.21 | 7.06 | 6.48 | 6.41 | 5.73 | 5.38 |
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 | ||||||||||
| 0.89 | 1.06 | 1.27 | 1.05 | 1.16 | 1.14 | 1.13 | 1.13 | 0.72 | 0.51 | |
| 0.07 | 0.08 | 0.08 | 0.09 | 0.10 | 0.07 | 0.06 | 0.07 | 0.08 | 0.10 | |
| 0.27 | 0.30 | 0.31 | 0.38 | 0.40 | 0.43 | 0.42 | 0.42 | 0.41 | 0.44 | |
| 1.65 | 1.69 | 1.62 | 1.59 | 1.77 | 2.25 | 2.12 | 2.31 | 2.41 | 2.54 | |
| 0.08 | 0.11 | 0.27 | 0.25 | 0.83 | 2.14 | 1.99 | 1.93 | 1.88 | 1.96 | |
| 3.73 | 4.29 | 4.61 | 6.95 | 10.88 | 13.22 | 11.83 | 12.03 | 11.12 | 10.78 | |
| Growth | +15.0% | +7.5% | +50.8% | +56.5% | +21.6% | −10.6% | +1.7% | −7.6% | −3.0% | |
| Liabilities | ||||||||||
| 1.28 | 1.44 | 1.63 | 3.78 | 4.40 | 5.30 | 4.67 | 4.91 | 4.69 | 4.68 | |
| Equity | ||||||||||
| 0.04 | 0.40 | 0.94 | 1.42 | 2.11 | 2.89 | 2.19 | 2.31 | 2.09 | 1.76 | |
| 2.38 | 2.77 | 2.87 | 3.08 | 6.21 | 7.06 | 6.48 | 6.41 | 5.73 | 5.38 | |
| Growth | +16.3% | +3.9% | +7.1% | +101.7% | +13.7% | −8.1% | −1.2% | −10.6% | −6.1% | |
| Per share and net cash | ||||||||||
| 383.3 | 385.0 | 379.0 | 376.0 | 420.0 | 428.0 | 419.0 | 407.0 | 378.0 | 354.0 | |
| calc | 6.20 | 7.18 | 7.58 | 8.18 | 14.78 | 16.49 | 15.47 | 15.74 | 15.15 | 15.19 |
Lines marked calc are worked out here from filed figures; point at one for how.