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 | 8.58 | 9.74 | 11.88 | 12.51 | 11.63 | 13.09 | 12.79 | 13.27 | 13.82 | 13.65 |
| Growth | +13.4% | +22.0% | +5.3% | −7.0% | +12.6% | −2.3% | +3.7% | +4.2% | −1.2% | |
| Operating income | 0.76 | 0.84 | 0.88 | 0.90 | 0.99 | 1.47 | 1.58 | 1.32 | 1.15 | 0.99 |
| Net income | 0.46 | 0.53 | 0.48 | 0.54 | 0.64 | 1.09 | 1.15 | 0.94 | 0.69 | 0.61 |
| Growth | +15.0% | −10.0% | +12.7% | +17.9% | +71.2% | +5.3% | −18.4% | −26.1% | −12.3% | |
| EPS, diluted | 1.50 | 1.72 | 1.52 | 1.74 | 2.09 | 3.66 | 4.13 | 3.49 | 2.62 | 2.35 |
| Growth | +14.7% | −11.6% | +14.5% | +20.1% | +75.1% | +12.8% | −15.5% | −24.9% | −10.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.0% | 39.0% | 38.5% | 38.8% | 39.5% | 40.7% | 40.8% | 40.3% | 38.9% | 38.6% |
| Operating margin | 8.9% | 8.7% | 7.4% | 7.2% | 8.5% | 11.3% | 12.4% | 10.0% | 8.3% | 7.3% |
| Net margin | 5.4% | 5.5% | 4.0% | 4.3% | 5.5% | 8.3% | 9.0% | 7.1% | 5.0% | 4.5% |
| Free cash flow margin | 5.0% | 3.5% | 3.9% | 6.4% | 10.9% | 8.2% | 8.0% | 7.5% | 5.9% | 6.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.64 | 0.52 | 0.71 | 1.06 | 1.44 | 1.37 | 1.25 | 1.36 | 1.12 | 1.06 |
| Capital expenditure | −0.21 | −0.18 | −0.25 | −0.27 | −0.17 | −0.29 | −0.22 | −0.36 | −0.31 | −0.22 |
| Free cash flow | 0.43 | 0.34 | 0.46 | 0.80 | 1.27 | 1.07 | 1.03 | 1.00 | 0.81 | 0.85 |
| Growth | −20.6% | +35.6% | +73.3% | +59.2% | −15.5% | −4.3% | −2.9% | −18.8% | +4.6% | |
| Buybacks | 0.00 | 0.00 | −0.06 | −0.29 | −0.12 | −0.88 | −1.04 | −0.04 | −0.36 | −0.16 |
| Dividends paid | n/a | n/a | n/a | 0.00 | 0.00 | −0.07 | −0.28 | −0.30 | −0.32 | −0.31 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.23 | 0.28 | 0.33 | 0.53 | 0.31 | 0.27 | 0.28 | 0.30 | 0.23 | 0.32 |
| Shareholders’ equity | 3.44 | 4.20 | 4.78 | 5.01 | 5.66 | 5.77 | 5.45 | 6.17 | 6.02 | 6.54 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.64 | 0.52 | 0.71 | 1.06 | 1.44 | 1.37 | 1.25 | 1.36 | 1.12 | 1.06 | |
| Growth | −18.3% | +37.0% | +49.7% | +35.7% | −5.3% | −8.6% | +8.5% | −17.3% | −5.2% | |
| 0.21 | 0.23 | 0.29 | 0.31 | 0.30 | 0.28 | 0.26 | 0.32 | 0.41 | 0.42 | |
| Investment | ||||||||||
| −0.21 | −0.18 | −0.25 | −0.27 | −0.17 | −0.29 | −0.22 | −0.36 | −0.31 | −0.22 | |
| calc | 0.43 | 0.34 | 0.46 | 0.80 | 1.27 | 1.07 | 1.03 | 1.00 | 0.81 | 0.85 |
| Growth | −20.6% | +35.6% | +73.3% | +59.2% | −15.5% | −4.3% | −2.9% | −18.8% | +4.6% | |
| calc | 1.38 | 1.09 | 1.46 | 2.57 | 4.17 | 3.61 | 3.70 | 3.72 | 3.07 | 3.29 |
| −1.71 | −0.38 | −1.46 | −0.26 | −0.17 | −0.42 | 0.17 | −2.44 | −0.41 | 0.19 | |
| Financing | ||||||||||
| 1.23 | −0.11 | 0.88 | −0.60 | −1.51 | −0.99 | −1.39 | 1.10 | −0.75 | −1.19 | |
| n/a | n/a | n/a | 0.00 | 0.00 | −0.07 | −0.28 | −0.30 | −0.32 | −0.31 | |
| 0.00 | 0.00 | −0.06 | −0.29 | −0.12 | −0.88 | −1.04 | −0.04 | −0.36 | −0.16 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.