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 | 11.45 | 12.27 | 13.45 | 14.38 | 13.44 | 10.98 | 10.17 | 9.84 | 9.68 | 9.89 |
| Growth | +7.2% | +9.6% | +6.9% | −6.5% | −18.3% | −7.4% | −3.3% | −1.6% | +2.2% | |
| Operating income | 5.15 | 5.35 | 5.89 | 7.04 | 4.55 | 2.84 | n/a | n/a | n/a | n/a |
| Net income | 3.70 | 2.54 | 4.43 | 5.89 | 4.00 | 1.56 | 3.05 | 1.16 | 1.63 | 1.29 |
| Growth | −31.4% | +74.5% | +32.9% | −32.1% | −61.1% | +95.8% | −61.9% | +40.6% | −20.8% | |
| EPS, diluted | 16.93 | 11.92 | 21.58 | 31.42 | 24.80 | 10.40 | 20.87 | 7.97 | 11.18 | 8.79 |
| Growth | −29.6% | +81.0% | +45.6% | −21.1% | −58.1% | +100.7% | −61.8% | +40.3% | −21.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 87.1% | 86.7% | 86.5% | 86.4% | 86.6% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 45.0% | 43.6% | 43.8% | 49.0% | 33.8% | 25.9% | n/a | n/a | n/a | n/a |
| Net margin | 32.3% | 20.7% | 32.9% | 41.0% | 29.8% | 14.2% | 29.9% | 11.8% | 16.9% | 13.1% |
| Free cash flow margin | 34.7% | 30.0% | 40.3% | 45.7% | 28.3% | 30.8% | 11.2% | 12.9% | 28.1% | 20.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.59 | 4.55 | 6.19 | 7.08 | 4.23 | 3.64 | 1.38 | 1.55 | 2.88 | 2.20 |
| Capital expenditure | −0.62 | −0.87 | −0.77 | −0.51 | −0.42 | −0.26 | −0.24 | −0.28 | −0.15 | −0.15 |
| Free cash flow | 3.97 | 3.68 | 5.42 | 6.56 | 3.81 | 3.38 | 1.14 | 1.27 | 2.72 | 2.05 |
| Growth | −7.2% | +47.1% | +21.2% | −42.0% | −11.1% | −66.2% | +11.0% | +114.3% | −24.7% | |
| Buybacks | −1.00 | −1.37 | −4.35 | −5.87 | −6.68 | −1.80 | −0.75 | 0.00 | 0.00 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.33 | 1.57 | 1.22 | 2.91 | 1.33 | 2.26 | 3.42 | 1.05 | 2.38 | 3.01 |
| Total debt | 6.51 | 5.94 | 5.94 | 4.46 | 7.43 | 6.27 | 6.28 | 6.94 | 6.30 | 6.29 |
| Net cash (debt) | −4.19 | −4.36 | −4.71 | −1.55 | −6.10 | −4.01 | −2.86 | −5.89 | −3.92 | −3.28 |
| Shareholders’ equity | 12.14 | 12.61 | 13.04 | 13.34 | 10.70 | 10.90 | 13.40 | 14.80 | 16.72 | 18.26 |
| Debt to equity | 0.54 | 0.47 | 0.46 | 0.33 | 0.69 | 0.58 | 0.47 | 0.47 | 0.38 | 0.34 |
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 | ||||||||||
| 2.33 | 1.57 | 1.22 | 2.91 | 1.33 | 2.26 | 3.42 | 1.05 | 2.38 | 3.01 | |
| 1.44 | 1.79 | 1.96 | 1.88 | 1.91 | 1.55 | 1.71 | 1.66 | 1.40 | 1.34 | |
| 1.00 | 0.90 | 0.93 | 0.80 | 1.07 | 1.35 | 1.34 | 2.53 | 2.46 | 2.17 | |
| 2.50 | 3.18 | 3.60 | 3.25 | 3.41 | 3.42 | 3.30 | 3.31 | 3.18 | 3.06 | |
| 3.67 | 4.63 | 5.71 | 5.76 | 5.76 | 5.76 | 5.75 | 6.22 | 6.48 | 6.49 | |
| 22.88 | 23.65 | 25.29 | 27.23 | 24.62 | 23.88 | 24.55 | 26.84 | 28.05 | 29.44 | |
| Growth | +3.4% | +6.9% | +7.7% | −9.6% | −3.0% | +2.8% | +9.3% | +4.5% | +5.0% | |
| Liabilities | ||||||||||
| 6.51 | 5.94 | 5.94 | 4.46 | 7.43 | 6.27 | 6.28 | 6.94 | 6.30 | 6.29 | |
| calc | 6.51 | 5.94 | 5.94 | 4.46 | 7.43 | 6.27 | 6.28 | 6.94 | 6.30 | 6.29 |
| 10.75 | 11.05 | 12.26 | 13.90 | 13.93 | 12.92 | 11.17 | 12.05 | 11.33 | 11.18 | |
| Equity | ||||||||||
| 15.07 | 15.81 | 16.26 | 16.46 | 13.98 | 13.91 | 16.47 | 17.63 | 19.26 | 20.55 | |
| 12.14 | 12.61 | 13.04 | 13.34 | 10.70 | 10.90 | 13.40 | 14.80 | 16.72 | 18.26 | |
| Growth | +3.9% | +3.4% | +2.3% | −19.8% | +1.8% | +23.0% | +10.5% | +13.0% | +9.2% | |
| Per share and net cash | ||||||||||
| calc | −4.19 | −4.36 | −4.71 | −1.55 | −6.10 | −4.01 | −2.86 | −5.89 | −3.92 | −3.28 |
| 215.9 | 211.5 | 197.2 | 174.2 | 152.4 | 147.0 | 144.0 | 144.9 | 145.8 | 146.8 | |
| calc | 56.23 | 59.63 | 66.12 | 76.60 | 70.21 | 74.12 | 93.04 | 102.14 | 114.65 | 124.37 |
Lines marked calc are worked out here from filed figures; point at one for how.