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 | 17.51 | 20.43 | 23.77 | 23.57 | 19.81 | 24.02 | 28.07 | 34.07 | 34.10 | 33.67 |
| Growth | +16.7% | +16.4% | −0.8% | −16.0% | +21.3% | +16.9% | +21.3% | +0.1% | −1.3% | |
| Operating income | 1.88 | 2.33 | 2.79 | 2.70 | 2.27 | 2.71 | 2.93 | 1.76 | 3.75 | 4.03 |
| Net income | 1.46 | 0.99 | 2.19 | 2.27 | 1.81 | 2.16 | 2.18 | 0.84 | 4.07 | 2.96 |
| Growth | −31.7% | +120.0% | +3.7% | −20.1% | +19.5% | +0.9% | −61.5% | +384.3% | −27.3% | |
| EPS, diluted | 8.23 | 5.97 | 13.15 | 14.48 | 12.01 | 14.61 | 15.12 | 5.15 | 28.37 | 20.50 |
| Growth | −27.5% | +120.3% | +10.1% | −17.1% | +21.6% | +3.5% | −65.9% | +450.9% | −27.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.5% | 25.0% | 24.1% | 25.4% | 24.7% | 23.7% | 23.9% | 24.2% | 24.7% | 25.3% |
| Operating margin | 10.7% | 11.4% | 11.7% | 11.5% | 11.5% | 11.3% | 10.4% | 5.2% | 11.0% | 12.0% |
| Net margin | 8.3% | 4.9% | 9.2% | 9.6% | 9.1% | 9.0% | 7.8% | 2.5% | 11.9% | 8.8% |
| Free cash flow margin | 8.0% | 8.7% | 7.0% | 10.5% | 11.1% | 6.3% | 3.7% | 8.1% | 0.8% | 7.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.94 | 2.28 | 2.38 | 3.18 | 2.72 | 2.26 | 1.96 | 3.97 | 1.49 | 3.62 |
| Capital expenditure | −0.53 | −0.51 | −0.71 | −0.70 | −0.53 | −0.73 | −0.92 | −1.21 | −1.21 | −1.24 |
| Free cash flow | 1.41 | 1.77 | 1.67 | 2.48 | 2.19 | 1.52 | 1.05 | 2.75 | 0.28 | 2.39 |
| Growth | +25.8% | −5.8% | +48.7% | −11.6% | −30.6% | −31.3% | +163.2% | −89.9% | +755.2% | |
| Buybacks | −0.78 | −0.45 | −1.14 | −1.27 | −0.64 | −1.40 | −0.37 | 0.00 | 0.00 | n/a |
| Dividends paid | −0.68 | −0.70 | −0.72 | −0.76 | −0.78 | −0.81 | −0.86 | −0.92 | −0.97 | −1.06 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.12 | 1.37 | 1.30 | 1.13 | 3.40 | 2.59 | 2.10 | 2.18 | 1.67 | 2.85 |
| Total debt | 0.04 | 0.06 | 0.05 | 0.03 | 0.06 | 0.06 | 0.57 | 0.12 | 0.66 | 0.09 |
| Net cash (debt) | 1.09 | 1.31 | 1.26 | 1.10 | 3.34 | 2.53 | 1.53 | 2.06 | 1.01 | 2.75 |
| Shareholders’ equity | 6.88 | 7.26 | 7.35 | 7.51 | 8.06 | 8.15 | 8.98 | 8.85 | 10.27 | 12.35 |
| Debt to equity | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.06 | 0.01 | 0.06 | 0.01 |
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 | ||||||||||
| 25.5% | 25.0% | 24.1% | 25.4% | 24.7% | 23.7% | 23.9% | 24.2% | 24.7% | 25.3% | |
| 10.7% | 11.4% | 11.7% | 11.5% | 11.5% | 11.3% | 10.4% | 5.2% | 11.0% | 12.0% | |
| 11.0% | 11.6% | 11.6% | 12.0% | 11.8% | 11.5% | 10.0% | 4.8% | 14.4% | 11.8% | |
| 8.3% | 4.9% | 9.2% | 9.6% | 9.1% | 9.0% | 7.8% | 2.5% | 11.9% | 8.8% | |
| 8.0% | 8.7% | 7.0% | 10.5% | 11.1% | 6.3% | 3.7% | 8.1% | 0.8% | 7.1% | |
| Spending | ||||||||||
| 3.6% | 3.7% | 3.8% | 4.2% | 4.6% | 4.5% | 4.6% | 4.4% | 4.3% | 4.1% | |
| 12.0% | 11.9% | 10.3% | 10.4% | 10.7% | 9.9% | 9.6% | 9.8% | 9.6% | 9.3% | |
| 3.0% | 2.5% | 3.0% | 3.0% | 2.7% | 3.1% | 3.3% | 3.6% | 3.5% | 3.7% | |
| 24.6% | 58.0% | 20.6% | 20.0% | 22.5% | 21.3% | 22.6% | 48.3% | 17.0% | 25.4% | |
| Returns | ||||||||||
| 21.2% | 13.7% | 29.8% | 30.2% | 22.5% | 26.6% | 24.3% | 9.5% | 39.6% | 23.9% | |
| 9.7% | 5.5% | 11.5% | 11.5% | 8.0% | 9.1% | 7.2% | 2.6% | 12.9% | 8.7% | |
| Balance and payout | ||||||||||
| 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.06 | 0.01 | 0.06 | 0.01 | |
| 52.2% | 54.8% | 56.7% | 57.1% | 60.3% | 60.4% | 66.3% | 69.1% | 64.1% | 60.6% | |
| 46.4% | 70.5% | 32.8% | 33.6% | 43.2% | 37.4% | 39.2% | 109.6% | 23.8% | 35.7% | |
| 103.3% | 65.0% | 111.3% | 81.9% | 64.9% | 145.3% | 117.5% | 33.5% | 347.3% | 44.2% | |