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 | 6.04 | 6.82 | 6.99 | 7.14 | 6.68 | 7.91 | 7.84 | 7.68 | 7.75 | 8.09 |
| Growth | +12.9% | +2.5% | +2.1% | −6.3% | +18.3% | −0.8% | −2.0% | +0.8% | +4.5% | |
| Operating income | 0.71 | 0.81 | 0.84 | 0.97 | 0.93 | 1.28 | 1.28 | 1.22 | 1.21 | 1.37 |
| Net income | 0.51 | 0.81 | 0.57 | 0.68 | 0.68 | 1.12 | 1.07 | 1.06 | 2.70 | 1.09 |
| Growth | +59.5% | −29.7% | +18.9% | +0.8% | +64.4% | −5.2% | −0.8% | +155.2% | −59.4% | |
| EPS, diluted | 3.25 | 5.15 | 3.75 | 4.61 | 4.70 | 7.74 | 7.42 | 7.52 | 19.45 | 7.94 |
| Growth | +58.5% | −27.2% | +22.9% | +2.0% | +64.7% | −4.1% | +1.3% | +158.6% | −59.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.9% | 37.1% | 36.6% | 36.7% | 37.0% | 37.6% | 37.0% | 37.3% | 38.2% | 39.8% |
| Operating margin | 11.7% | 11.8% | 12.1% | 13.7% | 14.0% | 16.2% | 16.3% | 15.9% | 15.6% | 17.0% |
| Net margin | 8.4% | 11.9% | 8.2% | 9.5% | 10.2% | 14.2% | 13.6% | 13.8% | 34.8% | 13.5% |
| Free cash flow margin | 9.8% | 8.3% | 8.8% | 10.6% | 14.1% | 11.9% | 7.6% | 15.0% | 11.9% | 13.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.73 | 0.74 | 0.79 | 0.95 | 1.10 | 1.12 | 0.81 | 1.34 | 1.09 | 1.34 |
| Capital expenditure | −0.14 | −0.17 | −0.17 | −0.19 | −0.17 | −0.17 | −0.21 | −0.18 | −0.17 | −0.22 |
| Free cash flow | 0.60 | 0.57 | 0.62 | 0.76 | 0.94 | 0.94 | 0.59 | 1.15 | 0.92 | 1.12 |
| Growth | −4.3% | +8.6% | +22.7% | +23.8% | +0.6% | −37.0% | +93.9% | −20.2% | +21.5% | |
| Buybacks | 0.00 | −0.11 | −0.89 | −0.14 | −0.11 | −0.02 | −0.59 | 0.00 | −0.50 | −0.54 |
| Dividends paid | −0.27 | −0.28 | −0.28 | −0.28 | −0.28 | −0.29 | −0.29 | −0.28 | −0.28 | −0.28 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.35 | 0.75 | 0.40 | 0.40 | 0.51 | 0.39 | 0.38 | 0.40 | 1.84 | 1.68 |
| Total debt | 3.21 | 3.34 | 2.94 | 2.99 | 3.11 | 3.02 | 2.94 | 2.99 | 2.93 | 3.33 |
| Net cash (debt) | −2.86 | −2.58 | −2.55 | −2.59 | −2.60 | −2.63 | −2.56 | −2.59 | −1.08 | −1.65 |
| Shareholders’ equity | 3.80 | 4.38 | 2.77 | 3.03 | 3.39 | 4.19 | 4.29 | 5.11 | 6.95 | 7.41 |
| Debt to equity | 0.84 | 0.76 | 1.06 | 0.98 | 0.92 | 0.72 | 0.69 | 0.59 | 0.42 | 0.45 |
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 | ||||||||||
| 0.35 | 0.75 | 0.40 | 0.40 | 0.51 | 0.39 | 0.38 | 0.40 | 1.84 | 1.68 | |
| 1.27 | 1.18 | 1.23 | 1.22 | 1.14 | 1.35 | 1.52 | 1.32 | 1.35 | 1.37 | |
| 0.87 | 0.68 | 0.75 | 0.81 | 0.84 | 1.19 | 1.37 | 1.14 | 1.14 | 1.27 | |
| 0.95 | 0.79 | 0.81 | 0.84 | 0.90 | 0.96 | 1.00 | 0.98 | 0.99 | 1.12 | |
| 3.67 | 3.69 | 3.68 | 3.78 | 4.07 | 4.56 | 4.43 | 4.64 | 4.91 | 5.43 | |
| 10.12 | 10.66 | 8.37 | 8.67 | 9.15 | 10.40 | 10.90 | 11.35 | 12.51 | 13.42 | |
| Growth | +5.4% | −21.5% | +3.6% | +5.6% | +13.7% | +4.7% | +4.1% | +10.2% | +7.3% | |
| Liabilities | ||||||||||
| 0.00 | 0.35 | 0.00 | 0.00 | n/a | n/a | n/a | 0.00 | 0.40 | 0.71 | |
| 3.21 | 2.99 | 2.94 | 2.99 | 3.11 | 3.02 | 2.94 | 2.99 | 2.53 | 2.62 | |
| calc | 3.21 | 3.34 | 2.94 | 2.99 | 3.11 | 3.02 | 2.94 | 2.99 | 2.93 | 3.33 |
| Equity | ||||||||||
| 7.93 | 8.46 | 7.82 | 8.21 | 8.61 | 9.45 | 10.22 | 11.00 | 13.41 | 14.22 | |
| 3.80 | 4.38 | 2.77 | 3.03 | 3.39 | 4.19 | 4.29 | 5.11 | 6.95 | 7.41 | |
| Growth | +15.4% | −36.8% | +9.5% | +11.6% | +23.7% | +2.3% | +19.1% | +36.2% | +6.5% | |
| Per share and net cash | ||||||||||
| calc | −2.86 | −2.58 | −2.55 | −2.59 | −2.60 | −2.63 | −2.56 | −2.59 | −1.08 | −1.65 |
| 155.5 | 154.4 | 144.9 | 144.3 | 143.6 | 144.1 | 139.7 | 139.9 | 137.2 | 134.9 | |
| calc | 24.44 | 28.38 | 19.10 | 21.01 | 23.57 | 29.08 | 30.68 | 36.50 | 50.68 | 54.91 |
Lines marked calc are worked out here from filed figures; point at one for how.