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 | 3.05 | 3.12 | 3.35 | 3.76 | 4.19 | 4.98 | 4.86 | 5.23 | 6.30 | 7.25 |
| Growth | +2.5% | +7.2% | +12.2% | +11.4% | +19.0% | −2.5% | +7.6% | +20.4% | +15.1% | |
| Operating income | 0.63 | 0.68 | 0.78 | 0.95 | 1.05 | 1.22 | 1.03 | 1.09 | 1.59 | 1.88 |
| Net income | 0.52 | 0.71 | 0.69 | 0.95 | 0.99 | 1.08 | 0.97 | 1.29 | 1.41 | 1.66 |
| Growth | +36.9% | −2.1% | +37.2% | +4.2% | +9.1% | −10.0% | +32.5% | +9.4% | +17.9% | |
| EPS, diluted | 2.73 | 3.76 | 3.66 | 4.99 | 5.17 | 5.61 | 5.04 | 6.71 | 7.30 | 8.59 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 55.4% | 57.6% | 59.1% | 59.5% | 59.3% | 58.0% | 57.7% | 57.5% | 58.7% | 58.7% |
| Operating margin | 20.8% | 21.9% | 23.3% | 25.2% | 25.2% | 24.5% | 21.1% | 20.9% | 25.3% | 25.9% |
| Net margin | 17.0% | 22.7% | 20.7% | 25.3% | 23.7% | 21.7% | 20.0% | 24.7% | 22.4% | 23.0% |
| Free cash flow margin | 20.2% | 16.7% | 22.8% | 15.4% | 22.7% | 14.1% | 11.2% | 22.6% | 19.7% | 18.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.71 | 0.66 | 0.92 | 0.70 | 1.14 | 1.01 | 0.79 | 1.38 | 1.43 | 1.63 |
| Capital expenditure | −0.09 | −0.14 | −0.16 | −0.12 | −0.19 | −0.31 | −0.24 | −0.19 | −0.19 | −0.27 |
| Free cash flow | 0.61 | 0.52 | 0.76 | 0.58 | 0.95 | 0.70 | 0.54 | 1.18 | 1.24 | 1.36 |
| Growth | −15.2% | +46.6% | −24.0% | +63.6% | −25.8% | −22.8% | +117.4% | +4.7% | +10.0% | |
| Buybacks | −0.09 | −0.07 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.48 | −0.38 | −0.30 | −0.42 | −0.45 | −0.49 | −0.68 | −0.56 | −0.57 | −0.66 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.85 | 0.89 | 1.20 | 1.03 | 1.46 | 1.50 | 1.28 | 1.69 | 2.08 | 2.28 |
| Shareholders’ equity | 3.45 | 3.85 | 4.16 | 4.79 | 5.52 | 6.11 | 6.20 | 7.01 | 7.85 | 8.97 |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2020 26 Dec 2020 | FY2021 25 Dec 2021 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 55.4% | 57.6% | 59.1% | 59.5% | 59.3% | 58.0% | 57.7% | 57.5% | 58.7% | 58.7% | |
| 20.8% | 21.9% | 23.3% | 25.2% | 25.2% | 24.5% | 21.1% | 20.9% | 25.3% | 25.9% | |
| 21.0% | 22.3% | 24.6% | 26.3% | 26.4% | 24.2% | 21.9% | 23.0% | 26.9% | 27.8% | |
| 17.0% | 22.7% | 20.7% | 25.3% | 23.7% | 21.7% | 20.0% | 24.7% | 22.4% | 23.0% | |
| 20.2% | 16.7% | 22.8% | 15.4% | 22.7% | 14.1% | 11.2% | 22.6% | 19.7% | 18.8% | |
| Spending | ||||||||||
| 15.4% | 16.4% | 17.0% | 16.1% | 15.6% | 15.6% | 17.2% | 17.3% | 15.8% | 15.5% | |
| 13.5% | 14.0% | 14.3% | 13.8% | 14.9% | 14.5% | 19.4% | 19.3% | 17.6% | 17.3% | |
| 3.0% | 4.5% | 4.7% | 3.1% | 4.4% | 6.2% | 5.0% | 3.7% | 3.1% | 3.7% | |
| 18.9% | −1.7% | 15.7% | 3.5% | 10.1% | 10.3% | 8.6% | −7.4% | 16.7% | 17.4% | |
| Returns | ||||||||||
| 15.0% | 18.4% | 16.7% | 19.9% | 18.0% | 17.7% | 15.7% | 18.4% | 18.0% | 18.5% | |
| 11.4% | 14.3% | 12.9% | 15.4% | 14.1% | 13.8% | 12.6% | 15.0% | 14.7% | 15.1% | |
| Balance and payout | ||||||||||
| 93.0% | 54.0% | 42.7% | 43.8% | 45.4% | 45.4% | 69.8% | 43.3% | 40.6% | 39.9% | |
| 93.5% | 87.8% | 38.8% | 71.9% | 47.4% | 69.7% | 124.8% | 47.2% | 46.2% | 48.7% | |