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 | 7.44 | 7.52 | 7.79 | 7.99 | 8.15 | 8.97 | 10.42 | 11.16 | 11.20 | 11.69 |
| Growth | +1.0% | +3.7% | +2.5% | +2.0% | +10.1% | +16.1% | +7.2% | +0.3% | +4.4% | |
| Operating income | 1.26 | 1.31 | 1.62 | 1.60 | 1.78 | 2.04 | 2.26 | 2.56 | 2.90 | 1.44 |
| Net income | 0.72 | 0.78 | 1.18 | 1.15 | 1.28 | 1.48 | 1.64 | 1.86 | 2.22 | 0.88 |
| Growth | +8.7% | +50.4% | −2.4% | +11.2% | +15.5% | +11.3% | +13.2% | +19.3% | −60.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.6% | 46.0% | 45.9% | 45.4% | 45.4% | 45.1% | 43.2% | 44.8% | 47.3% | 33.5% |
| Operating margin | 16.9% | 17.5% | 20.8% | 20.0% | 21.9% | 22.8% | 21.7% | 22.9% | 25.9% | 12.3% |
| Net margin | 9.7% | 10.4% | 15.1% | 14.4% | 15.7% | 16.5% | 15.8% | 16.7% | 19.8% | 7.6% |
| Free cash flow margin | 10.0% | 13.2% | 16.3% | 18.1% | 15.4% | 17.7% | 17.4% | 13.9% | 17.2% | 15.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.01 | 1.25 | 1.60 | 1.76 | 1.70 | 2.08 | 2.33 | 2.32 | 2.53 | 2.28 |
| Capital expenditure | −0.27 | −0.26 | −0.33 | −0.32 | −0.44 | −0.50 | −0.52 | −0.77 | −0.61 | −0.45 |
| Free cash flow | 0.74 | 0.99 | 1.27 | 1.45 | 1.26 | 1.59 | 1.81 | 1.55 | 1.93 | 1.82 |
| Growth | +33.3% | +28.2% | +13.7% | −13.0% | +26.2% | +13.9% | −14.2% | +24.1% | −5.3% | |
| Buybacks | −0.59 | −0.30 | −0.25 | −0.53 | −0.21 | −0.46 | −0.39 | −0.26 | −0.49 | 0.00 |
| Dividends paid | −0.50 | −0.53 | −0.56 | −0.61 | −0.64 | −0.69 | −0.78 | −0.89 | −1.08 | −1.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.30 | 0.38 | 0.59 | 0.49 | 1.14 | 0.33 | 0.46 | 0.40 | 0.73 | 0.93 |
| Total debt | 2.35 | 2.36 | 3.26 | 4.23 | 4.53 | 4.09 | 4.10 | 4.09 | 3.80 | 5.18 |
| Net cash (debt) | −2.05 | −1.98 | −2.67 | −3.74 | −3.38 | −3.76 | −3.63 | −3.69 | −3.06 | −4.26 |
| Shareholders’ equity | 0.79 | 0.92 | 1.40 | 1.74 | 2.23 | 2.76 | 3.30 | 4.10 | 4.71 | 4.64 |
| Debt to equity | 2.99 | 2.58 | 2.33 | 2.43 | 2.03 | 1.48 | 1.24 | 1.00 | 0.80 | 1.12 |
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 | ||||||||||
| 42.6% | 46.0% | 45.9% | 45.4% | 45.4% | 45.1% | 43.2% | 44.8% | 47.3% | 33.5% | |
| 16.9% | 17.5% | 20.8% | 20.0% | 21.9% | 22.8% | 21.7% | 22.9% | 25.9% | 12.3% | |
| 14.8% | 14.8% | 18.1% | 17.3% | 18.3% | 20.0% | 18.4% | 19.5% | 22.1% | 10.4% | |
| 9.7% | 10.4% | 15.1% | 14.4% | 15.7% | 16.5% | 15.8% | 16.7% | 19.8% | 7.6% | |
| 10.0% | 13.2% | 16.3% | 18.1% | 15.4% | 17.7% | 17.4% | 13.9% | 17.2% | 15.6% | |
| Spending | ||||||||||
| 0.6% | 0.6% | 0.5% | 0.5% | 0.5% | 0.4% | 0.5% | 0.4% | 0.5% | 0.5% | |
| 25.4% | 25.1% | 24.1% | 23.9% | 23.2% | 22.3% | 21.5% | 21.8% | 21.2% | 21.0% | |
| 3.6% | 3.4% | 4.2% | 4.0% | 5.4% | 5.5% | 5.0% | 6.9% | 5.4% | 3.9% | |
| 34.5% | 31.9% | 17.0% | 16.9% | 14.7% | 17.5% | 14.2% | 14.3% | 10.2% | 27.3% | |
| Returns | ||||||||||
| 91.6% | 85.5% | 84.2% | 66.1% | 57.2% | 53.6% | 49.8% | 45.4% | 47.1% | 19.0% | |
| 13.0% | 14.1% | 15.3% | 14.1% | 14.0% | 14.2% | 15.0% | 15.6% | 17.2% | 6.4% | |
| Balance and payout | ||||||||||
| 2.99 | 2.58 | 2.33 | 2.43 | 2.03 | 1.48 | 1.24 | 1.00 | 0.80 | 1.12 | |
| 85.0% | 83.2% | 81.7% | 78.6% | 75.5% | 73.5% | 69.9% | 65.6% | 63.6% | 66.3% | |
| 69.4% | 67.2% | 47.8% | 53.1% | 50.1% | 46.4% | 47.1% | 47.8% | 48.8% | 122.9% | |
| 146.8% | 83.3% | 63.7% | 78.7% | 67.7% | 72.1% | 64.4% | 74.4% | 82.0% | 59.5% | |