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 | 2.96 | 3.44 | 3.72 | 4.35 | 4.39 | 5.23 | 4.46 | 5.01 | 5.44 | 6.07 |
| Growth | +15.9% | +8.4% | +16.8% | +0.9% | +19.3% | −14.7% | +12.2% | +8.6% | +11.5% | |
| Operating income | 0.75 | 1.09 | 0.75 | 1.15 | 0.90 | 1.69 | 1.50 | 1.31 | 1.38 | 1.26 |
| Net income | n/a | n/a | n/a | n/a | n/a | 1.50 | 1.52 | 1.40 | 4.17 | 1.07 |
| Growth | +1.3% | −7.9% | +197.7% | −74.3% | ||||||
| EPS, diluted | 2.61 | 2.70 | 1.13 | 1.64 | 1.30 | 2.38 | 2.44 | 2.30 | 6.97 | 1.83 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.1% | 74.5% | 74.8% | 74.4% | 75.4% | 76.1% | 83.8% | 80.5% | 79.5% | 78.0% |
| Operating margin | 25.3% | 31.7% | 20.1% | 26.4% | 20.5% | 32.3% | 33.6% | 26.1% | 25.3% | 20.8% |
| Net margin | n/a | n/a | n/a | n/a | n/a | 28.7% | 34.1% | 28.0% | 76.7% | 17.7% |
| Free cash flow margin | 17.8% | 24.2% | 18.5% | 21.4% | 14.8% | 26.9% | 21.8% | 12.8% | 5.3% | 22.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.70 | 1.00 | 0.93 | 1.18 | 1.05 | 1.73 | 1.22 | 0.90 | 0.54 | 1.60 |
| Capital expenditure | −0.18 | −0.17 | −0.24 | −0.25 | −0.41 | −0.33 | −0.24 | −0.25 | −0.25 | −0.26 |
| Free cash flow | 0.53 | 0.83 | 0.69 | 0.93 | 0.65 | 1.41 | 0.97 | 0.64 | 0.29 | 1.34 |
| Growth | +57.6% | −17.4% | +35.0% | −30.3% | +117.3% | −30.8% | −34.0% | −54.9% | +360.5% | |
| Buybacks | −0.66 | −0.76 | −0.80 | −0.26 | −0.63 | −0.51 | −1.73 | −0.88 | −1.16 | −0.89 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.93 | 0.82 | 0.71 | 1.18 | 1.18 | 0.86 | 0.77 | 1.13 | 3.05 | 2.94 |
| Total debt | 0.82 | 1.04 | 0.59 | 0.59 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 |
| Net cash (debt) | 0.11 | −0.22 | 0.12 | 0.58 | 0.59 | 0.27 | 0.17 | 0.54 | 2.45 | 2.34 |
| Shareholders’ equity | 2.62 | 2.96 | 3.14 | 4.15 | 4.57 | 5.84 | 5.81 | 6.65 | 10.00 | 10.34 |
| Debt to equity | 0.31 | 0.35 | 0.19 | 0.14 | 0.13 | 0.10 | 0.10 | 0.09 | 0.06 | 0.06 |
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 | ||||||||||
| 73.1% | 74.5% | 74.8% | 74.4% | 75.4% | 76.1% | 83.8% | 80.5% | 79.5% | 78.0% | |
| 25.3% | 31.7% | 20.1% | 26.4% | 20.5% | 32.3% | 33.6% | 26.1% | 25.3% | 20.8% | |
| 24.9% | 30.1% | 20.5% | 26.8% | 20.9% | 32.5% | 34.0% | 27.4% | 28.5% | 21.0% | |
| n/a | n/a | n/a | n/a | n/a | 28.7% | 34.1% | 28.0% | 76.7% | 17.7% | |
| 17.8% | 24.2% | 18.5% | 21.4% | 14.8% | 26.9% | 21.8% | 12.8% | 5.3% | 22.0% | |
| Spending | ||||||||||
| 14.9% | 16.1% | 16.7% | 17.3% | 17.3% | 17.3% | 18.9% | 19.2% | 19.4% | 17.8% | |
| 30.5% | 28.8% | 29.2% | 28.6% | 28.0% | 28.5% | 30.4% | 31.6% | 32.9% | 34.4% | |
| 5.9% | 4.9% | 6.4% | 5.9% | 9.3% | 6.2% | 5.5% | 5.0% | 4.6% | 4.3% | |
| 22.8% | 43.6% | 5.1% | 10.3% | 10.2% | 11.7% | 12.9% | 11.1% | 9.8% | 17.0% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 25.8% | 26.2% | 21.1% | 41.8% | 10.4% | |
| n/a | n/a | n/a | n/a | n/a | 17.7% | 18.4% | 15.0% | 32.0% | 7.8% | |
| Balance and payout | ||||||||||
| 0.31 | 0.35 | 0.19 | 0.14 | 0.13 | 0.10 | 0.10 | 0.09 | 0.06 | 0.06 | |
| n/a | n/a | n/a | n/a | 36.8% | 31.4% | 30.0% | 28.2% | 22.9% | 24.5% | |
| 125.4% | 91.7% | 115.6% | 28.4% | 96.6% | 36.5% | 177.4% | 136.8% | 399.9% | 66.9% | |