Closing prices at the end of each trading day, from 13 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 | 2.55 | 2.60 | 2.72 | 2.96 | 2.77 | 2.89 | 3.11 | 3.27 | 3.41 | 3.48 |
| Growth | +2.0% | +4.4% | +9.0% | −6.6% | +4.4% | +7.6% | +5.3% | +4.1% | +2.2% | |
| Operating income | 0.83 | 0.91 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 0.51 | 0.46 | 0.58 | 0.52 | 0.87 | 0.51 | 0.85 | 0.19 | 0.01 | 0.28 |
| Growth | −9.8% | +26.0% | −10.5% | +67.3% | −42.1% | +68.0% | −77.6% | −92.5% | +1,839.5% | |
| EPS, diluted | 3.26 | 2.93 | 3.70 | 3.30 | 5.54 | 3.17 | 5.40 | 1.21 | 0.09 | 1.74 |
| Growth | −10.1% | +26.3% | −10.8% | +67.9% | −42.8% | +70.3% | −77.6% | −92.6% | +1,833.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 61.7% | 60.7% | 61.7% | 61.3% | 62.8% | 62.1% | 61.1% | 59.9% | 59.1% |
| Operating margin | 32.4% | 34.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 20.1% | 17.8% | 21.5% | 17.6% | 31.6% | 17.5% | 27.3% | 5.8% | 0.4% | 7.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.03 | 0.91 | 1.15 | 1.18 | 1.16 | 1.13 | 1.28 | 1.30 | 1.23 | 1.25 |
| Dividends paid | −0.67 | −0.53 | −0.59 | −0.67 | −0.69 | −0.68 | −0.69 | −0.69 | −0.69 | −0.64 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.36 | 0.43 | 0.54 | 0.64 | 1.67 | 0.45 | 0.69 | 1.53 | 1.25 | 1.48 |
| Total debt | 2.03 | 3.01 | 3.00 | 2.95 | 2.93 | 3.30 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1.67 | −2.58 | −2.45 | −2.30 | −1.26 | −2.85 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 5.79 | 5.81 | 5.88 | 5.68 | 6.00 | 5.83 | 6.13 | 5.88 | 5.41 | 5.15 |
| Debt to equity | 0.35 | 0.52 | 0.51 | 0.52 | 0.49 | 0.57 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.36 | 0.43 | 0.54 | 0.64 | 1.67 | 0.45 | 0.69 | 1.53 | 1.25 | 1.48 | |
| 18.85 | 19.37 | 20.26 | 21.28 | 22.86 | 22.37 | 24.21 | 26.03 | 26.08 | 26.17 | |
| Growth | +2.8% | +4.6% | +5.1% | +7.4% | −2.2% | +8.2% | +7.5% | +0.2% | +0.3% | |
| Liabilities | ||||||||||
| 2.03 | 3.01 | 3.00 | 2.95 | 2.93 | 3.30 | n/a | n/a | n/a | n/a | |
| calc | 2.03 | 3.01 | 3.00 | 2.95 | 2.93 | 3.30 | n/a | n/a | n/a | n/a |
| 10.92 | 11.27 | 12.04 | 13.26 | 14.51 | 14.32 | 15.84 | 17.83 | 18.14 | 18.47 | |
| Equity | ||||||||||
| −0.69 | −0.71 | −0.68 | −0.76 | −0.51 | −0.63 | −0.39 | −0.82 | −1.42 | −1.67 | |
| 5.79 | 5.81 | 5.88 | 5.68 | 6.00 | 5.83 | 6.13 | 5.88 | 5.41 | 5.15 | |
| Growth | +0.5% | +1.2% | −3.4% | +5.5% | −2.7% | +5.1% | −4.2% | −7.9% | −4.9% | |
| Per share and net cash | ||||||||||
| calc | −1.67 | −2.58 | −2.45 | −2.30 | −1.26 | −2.85 | n/a | n/a | n/a | n/a |
| 153.8 | 154.3 | 154.5 | 154.8 | 155.7 | 156.5 | 156.8 | 156.9 | 158.2 | 158.5 | |
| calc | 37.62 | 37.67 | 38.09 | 36.73 | 38.51 | 37.27 | 39.12 | 37.45 | 34.22 | 32.46 |
Lines marked calc are worked out here from filed figures; point at one for how.