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 | 2.71 | 3.14 | 3.72 | 4.48 | 4.36 | 5.71 | 6.22 | 7.12 | 8.35 | 10.06 |
| Growth | +16.0% | +18.7% | +20.3% | −2.7% | +31.0% | +9.0% | +14.5% | +17.2% | +20.5% | |
| Operating income | 0.95 | 1.06 | 1.20 | 1.37 | 1.05 | 1.82 | 1.58 | 1.77 | 2.35 | 2.95 |
| Net income | 0.74 | 0.67 | 1.13 | 1.38 | 1.06 | 1.70 | 1.32 | 1.80 | 2.32 | 2.86 |
| Growth | −9.1% | +68.1% | +22.3% | −23.1% | +60.7% | −22.4% | +36.0% | +29.2% | +23.0% | |
| EPS, diluted | 6.26 | 5.77 | 9.49 | 3.85 | 2.94 | 4.66 | 3.65 | 5.03 | 6.42 | 7.87 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 69.9% | 70.2% | 69.9% | 69.4% | 65.6% | 69.3% | 67.4% | 66.4% | 67.5% | 66.0% |
| Operating margin | 35.1% | 33.9% | 32.2% | 30.7% | 24.1% | 31.9% | 25.3% | 24.8% | 28.1% | 29.3% |
| Net margin | 27.3% | 21.4% | 30.3% | 30.8% | 24.3% | 29.9% | 21.3% | 25.2% | 27.8% | 28.4% |
| Free cash flow margin | 38.2% | 30.4% | 26.4% | 26.2% | 26.2% | 30.6% | 15.4% | 10.5% | 15.6% | 24.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.09 | 1.14 | 1.17 | 1.60 | 1.48 | 2.09 | 1.49 | 1.81 | 2.42 | 3.03 |
| Capital expenditure | −0.05 | −0.19 | −0.19 | −0.43 | −0.34 | −0.34 | −0.53 | −1.06 | −1.11 | −0.54 |
| Free cash flow | 1.03 | 0.95 | 0.98 | 1.17 | 1.14 | 1.75 | 0.96 | 0.75 | 1.30 | 2.49 |
| Growth | −7.7% | +3.0% | +19.4% | −2.5% | +53.1% | −45.2% | −21.8% | +73.9% | +91.0% | |
| Buybacks | −0.04 | −2.27 | 0.00 | −0.27 | −0.13 | 0.00 | −2.61 | −0.42 | 0.00 | −2.30 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.04 | 0.65 | 0.86 | 1.17 | 1.62 | 1.29 | 1.58 | 2.75 | 2.03 | 3.37 |
| Shareholders’ equity | 5.78 | 4.78 | 6.68 | 8.26 | 9.73 | 11.90 | 11.04 | 13.31 | 16.43 | 17.82 |
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 | ||||||||||
| 69.9% | 70.2% | 69.9% | 69.4% | 65.6% | 69.3% | 67.4% | 66.4% | 67.5% | 66.0% | |
| 35.1% | 33.9% | 32.2% | 30.7% | 24.1% | 31.9% | 25.3% | 24.8% | 28.1% | 29.3% | |
| 36.4% | 35.2% | 34.4% | 33.5% | 27.7% | 33.1% | 25.8% | 27.5% | 32.0% | 32.9% | |
| 27.3% | 21.4% | 30.3% | 30.8% | 24.3% | 29.9% | 21.3% | 25.2% | 27.8% | 28.4% | |
| 38.2% | 30.4% | 26.4% | 26.2% | 26.2% | 30.6% | 15.4% | 10.5% | 15.6% | 24.7% | |
| Spending | ||||||||||
| 8.9% | 10.5% | 11.2% | 12.4% | 13.7% | 11.8% | 14.1% | 14.0% | 13.7% | 13.0% | |
| 26.0% | 25.8% | 26.5% | 26.3% | 27.9% | 25.7% | 28.0% | 27.6% | 25.6% | 23.7% | |
| 2.0% | 6.1% | 5.0% | 9.5% | 7.8% | 5.9% | 8.6% | 14.9% | 13.3% | 5.4% | |
| 25.1% | 39.3% | 12.1% | 8.0% | 11.6% | 8.6% | 16.3% | 7.2% | 12.6% | 13.1% | |
| Returns | ||||||||||
| 12.8% | 14.0% | 16.9% | 16.7% | 10.9% | 14.3% | 12.0% | 13.5% | 14.1% | 16.0% | |
| 11.4% | 11.6% | 14.4% | 14.2% | 9.5% | 12.6% | 10.2% | 11.6% | 12.4% | 14.0% | |
| Balance and payout | ||||||||||
| 10.9% | 17.2% | 14.8% | 14.9% | 12.6% | 11.8% | 14.3% | 13.2% | 11.8% | 12.3% | |
| 4.1% | 238.6% | 0.0% | 23.0% | 11.7% | 0.0% | 272.1% | 55.5% | 0.0% | 92.2% | |