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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 36.9% | 37.1% | 36.6% | 36.7% | 37.0% | 37.6% | 37.0% | 37.3% | 38.2% | 39.8% | |
| 11.7% | 11.8% | 12.1% | 13.7% | 14.0% | 16.2% | 16.3% | 15.9% | 15.6% | 17.0% | |
| 11.3% | 12.8% | 10.4% | 11.8% | 12.6% | 17.7% | 15.2% | 14.6% | 22.7% | 17.0% | |
| 8.4% | 11.9% | 8.2% | 9.5% | 10.2% | 14.2% | 13.6% | 13.8% | 34.8% | 13.5% | |
| 9.8% | 8.3% | 8.8% | 10.6% | 14.1% | 11.9% | 7.6% | 15.0% | 11.9% | 13.8% | |
| Spending | ||||||||||
| 1.9% | 1.9% | 2.0% | 2.0% | 2.1% | 2.0% | 1.9% | 1.8% | 1.9% | 2.0% | |
| 25.1% | 25.2% | 24.5% | 22.4% | 23.1% | 21.4% | 20.7% | 21.4% | 22.6% | 22.8% | |
| 2.3% | 2.5% | 2.4% | 2.6% | 2.5% | 2.2% | 2.7% | 2.4% | 2.2% | 2.7% | |
| 26.7% | 14.7% | 18.5% | 19.6% | 18.8% | 19.8% | 16.8% | 16.0% | 20.3% | 20.1% | |
| Returns | ||||||||||
| 13.4% | 18.5% | 20.6% | 22.4% | 20.2% | 26.8% | 24.9% | 20.7% | 38.8% | 14.8% | |
| 5.0% | 7.6% | 6.8% | 7.8% | 7.5% | 10.8% | 9.8% | 9.3% | 21.6% | 8.2% | |
| Balance and payout | ||||||||||
| 0.84 | 0.76 | 1.06 | 0.98 | 0.92 | 0.72 | 0.69 | 0.59 | 0.42 | 0.45 | |
| 52.6% | 35.0% | 49.7% | 41.6% | 41.6% | 25.5% | 27.0% | 26.9% | 10.5% | 25.9% | |
| 45.0% | 68.3% | 190.6% | 56.1% | 41.6% | 32.7% | 146.7% | 24.7% | 85.1% | 73.7% | |