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 | 6.29 | 7.01 | 8.20 | 8.23 | 8.60 | 10.88 | 12.62 | 12.55 | 15.22 | 23.09 |
| Growth | +11.5% | +17.0% | +0.3% | +4.5% | +26.5% | +16.1% | −0.5% | +21.3% | +51.7% | |
| Operating income | 1.21 | 1.43 | 1.69 | 1.62 | 1.64 | 2.11 | 2.59 | 2.56 | 3.16 | 5.87 |
| Net income | 0.82 | 0.65 | 1.21 | 1.16 | 1.20 | 1.59 | 1.90 | 1.93 | 2.42 | 4.27 |
| Growth | −21.0% | +85.2% | −4.1% | +4.2% | +32.2% | +19.6% | +1.4% | +25.7% | +76.2% | |
| EPS, diluted | 2.61 | 2.06 | 3.85 | 1.88 | 1.96 | 2.54 | 1.53 | 1.55 | 1.92 | 3.34 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.5% | 32.9% | 32.4% | 31.8% | 31.0% | 31.3% | 31.9% | 32.5% | 33.8% | 36.9% |
| Operating margin | 19.2% | 20.4% | 20.6% | 19.7% | 19.1% | 19.4% | 20.5% | 20.4% | 20.7% | 25.4% |
| Net margin | 13.1% | 9.3% | 14.7% | 14.0% | 14.0% | 14.6% | 15.1% | 15.4% | 15.9% | 18.5% |
| Free cash flow margin | 14.1% | 13.1% | 9.8% | 14.7% | 15.3% | 10.8% | 14.2% | 17.2% | 14.1% | 19.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.08 | 1.14 | 1.11 | 1.50 | 1.59 | 1.54 | 2.17 | 2.53 | 2.81 | 5.37 |
| Capital expenditure | −0.19 | −0.23 | −0.31 | −0.30 | −0.28 | −0.36 | −0.38 | −0.37 | −0.67 | −1.00 |
| Free cash flow | 0.89 | 0.92 | 0.80 | 1.21 | 1.32 | 1.18 | 1.79 | 2.16 | 2.15 | 4.38 |
| Growth | +3.5% | −12.6% | +50.5% | +8.9% | −10.3% | +51.8% | +20.4% | −0.3% | +103.7% | |
| Buybacks | −0.33 | −0.62 | −0.94 | −0.60 | −0.64 | −0.66 | −0.73 | −0.59 | −0.69 | −0.67 |
| Dividends paid | −0.17 | −0.21 | −0.25 | −0.28 | −0.30 | −0.35 | −0.48 | −0.50 | −0.60 | −0.80 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.03 | 1.72 | 1.28 | 0.89 | 1.70 | 1.20 | 1.37 | 1.48 | 3.32 | 11.13 |
| Total debt | 3.01 | 3.54 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1.98 | −1.82 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 3.67 | 3.99 | 4.02 | 4.53 | 5.38 | 6.30 | 7.02 | 8.35 | 9.79 | 13.41 |
| Debt to equity | 0.82 | 0.89 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 32.5% | 32.9% | 32.4% | 31.8% | 31.0% | 31.3% | 31.9% | 32.5% | 33.8% | 36.9% | |
| 19.2% | 20.4% | 20.6% | 19.7% | 19.1% | 19.4% | 20.5% | 20.4% | 20.7% | 25.4% | |
| 18.2% | 19.3% | 19.4% | 18.2% | 17.8% | 18.3% | 19.5% | 19.6% | 19.8% | 24.3% | |
| 13.1% | 9.3% | 14.7% | 14.0% | 14.0% | 14.6% | 15.1% | 15.4% | 15.9% | 18.5% | |
| 14.1% | 13.1% | 9.8% | 14.7% | 15.3% | 10.8% | 14.2% | 17.2% | 14.1% | 19.0% | |
| Spending | ||||||||||
| 2.6% | 2.8% | 2.7% | 2.8% | 3.0% | 2.9% | 2.6% | 2.7% | 3.0% | 2.8% | |
| 12.7% | 12.5% | 11.7% | 11.8% | 11.8% | 11.3% | 11.3% | 11.9% | 12.2% | 11.0% | |
| 3.0% | 3.2% | 3.8% | 3.6% | 3.2% | 3.3% | 3.0% | 3.0% | 4.4% | 4.3% | |
| 27.0% | 51.1% | 23.4% | 22.2% | 20.5% | 20.6% | 22.3% | 20.7% | 18.9% | 23.1% | |
| Returns | ||||||||||
| 22.4% | 16.3% | 30.0% | 25.5% | 22.3% | 25.2% | 27.1% | 23.1% | 24.8% | 31.8% | |
| 9.7% | 6.5% | 12.0% | 10.7% | 9.8% | 10.8% | 12.4% | 11.7% | 11.3% | 11.8% | |
| Balance and payout | ||||||||||
| 0.82 | 0.89 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 55.8% | 56.5% | 53.7% | 49.0% | 54.0% | 62.7% | |
| 21.0% | 31.5% | 21.1% | 24.2% | 24.7% | 21.8% | 25.1% | 26.0% | 24.6% | 18.8% | |
| 56.2% | 89.7% | 148.2% | 73.0% | 71.4% | 85.5% | 67.5% | 50.4% | 59.8% | 33.5% | |