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 | 47.29 | 49.96 | 53.76 | 59.81 | 65.40 | 67.04 | 65.98 | 67.57 | 71.04 | 75.05 |
| Growth | +5.6% | +7.6% | +11.3% | +9.3% | +2.5% | −1.6% | +2.4% | +5.1% | +5.6% | |
| Operating income | 5.89 | 6.74 | 7.33 | 8.55 | 8.64 | 9.12 | 8.35 | 8.51 | 7.01 | 7.73 |
| Net income | 5.17 | 1.96 | 5.05 | 6.23 | 6.83 | 6.32 | 5.73 | 6.92 | 5.34 | 5.02 |
| Growth | −62.1% | +157.1% | +23.5% | +9.7% | −7.6% | −9.2% | +20.7% | −22.9% | −6.0% | |
| EPS, diluted | 17.07 | 6.75 | 17.59 | 21.95 | 24.30 | 22.76 | 21.66 | 27.55 | 22.31 | 21.49 |
| Growth | −60.5% | +160.6% | +24.8% | +10.7% | −6.3% | −4.8% | +27.2% | −19.0% | −3.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 11.4% | 12.8% | 13.5% | 14.0% | 13.2% | 13.5% | 12.6% | 12.5% | 9.8% | 10.2% |
| Operating margin | 12.5% | 13.5% | 13.6% | 14.3% | 13.2% | 13.6% | 12.7% | 12.6% | 9.9% | 10.3% |
| Net margin | 10.9% | 3.9% | 9.4% | 10.4% | 10.4% | 9.4% | 8.7% | 10.2% | 7.5% | 6.7% |
| Free cash flow margin | 8.7% | 10.6% | 3.5% | 9.7% | 9.8% | 11.5% | 9.3% | 9.2% | 7.4% | 9.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.19 | 6.48 | 3.14 | 7.31 | 8.18 | 9.22 | 7.80 | 7.92 | 6.97 | 8.56 |
| Capital expenditure | −1.06 | −1.18 | −1.28 | −1.48 | −1.77 | −1.52 | −1.67 | −1.69 | −1.69 | −1.65 |
| Free cash flow | 4.13 | 5.30 | 1.86 | 5.83 | 6.42 | 7.70 | 6.13 | 6.23 | 5.29 | 6.91 |
| Growth | +28.4% | −64.9% | +213.3% | +10.1% | +20.0% | −20.4% | +1.6% | −15.1% | +30.7% | |
| Buybacks | −2.10 | −2.00 | −1.49 | −1.20 | −1.10 | −4.09 | −7.90 | −6.00 | −3.70 | −3.00 |
| Dividends paid | −2.05 | −2.16 | −2.35 | −2.56 | −2.76 | −2.94 | −3.02 | −3.06 | −3.06 | −3.13 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.84 | 2.86 | 0.77 | 1.51 | 3.16 | 3.60 | 2.55 | 1.44 | 2.48 | 4.12 |
| Total debt | 14.28 | 14.26 | 14.10 | 12.65 | 12.17 | 11.68 | 15.55 | 17.46 | 20.27 | 21.70 |
| Net cash (debt) | −12.45 | −11.40 | −13.33 | −11.14 | −9.01 | −8.07 | −13.00 | −16.02 | −17.79 | −17.58 |
| Shareholders’ equity | 1.51 | −0.85 | 1.39 | 3.13 | 6.02 | 10.96 | 9.27 | 6.84 | 6.33 | 6.72 |
| Debt to equity | 9.45 | n/a | 10.12 | 4.05 | 2.02 | 1.07 | 1.68 | 2.55 | 3.20 | 3.23 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.84 | 2.86 | 0.77 | 1.51 | 3.16 | 3.60 | 2.55 | 1.44 | 2.48 | 4.12 | |
| n/a | 2.88 | 3.00 | 3.62 | 3.55 | 2.98 | 3.09 | 3.13 | 3.47 | 3.52 | |
| 5.55 | 5.78 | 6.12 | 6.59 | 7.21 | 7.60 | 7.98 | 8.37 | 8.73 | 8.88 | |
| 10.76 | 10.81 | 10.77 | 10.60 | 10.81 | 10.81 | 10.78 | 10.80 | 11.07 | 11.31 | |
| 47.81 | 46.62 | 44.88 | 47.53 | 50.71 | 50.87 | 52.88 | 52.46 | 55.62 | 59.84 | |
| Growth | −2.5% | −3.7% | +5.9% | +6.7% | +0.3% | +3.9% | −0.8% | +6.0% | +7.6% | |
| Liabilities | ||||||||||
| 0.00 | 0.75 | 1.50 | 1.25 | 0.50 | 0.01 | 0.12 | 0.17 | 0.64 | 1.17 | |
| 14.28 | 13.51 | 12.60 | 11.40 | 11.67 | 11.67 | 15.43 | 17.29 | 19.63 | 20.53 | |
| calc | 14.28 | 14.26 | 14.10 | 12.65 | 12.17 | 11.68 | 15.55 | 17.46 | 20.27 | 21.70 |
| 46.20 | 47.40 | 43.43 | 44.36 | 44.67 | 39.91 | 43.61 | 45.62 | 49.28 | 53.12 | |
| Equity | ||||||||||
| 13.32 | 11.41 | 15.43 | 18.40 | 21.64 | 21.60 | 16.94 | 15.40 | 14.55 | 14.03 | |
| 1.51 | −0.85 | 1.39 | 3.13 | 6.02 | 10.96 | 9.27 | 6.84 | 6.33 | 6.72 | |
| Growth | −156.3% | +124.3% | +92.4% | +82.2% | −15.4% | −26.2% | −7.3% | +6.1% | ||
| Per share and net cash | ||||||||||
| calc | −12.45 | −11.40 | −13.33 | −11.14 | −9.01 | −8.07 | −13.00 | −16.02 | −17.79 | −17.58 |
| 289.0 | 284.0 | 282.6 | 280.0 | 279.0 | 271.0 | 254.0 | 240.0 | 234.0 | 229.0 | |
| calc | 5.23 | −2.99 | 4.93 | 11.17 | 21.56 | 40.44 | 36.48 | 28.48 | 27.06 | 29.35 |
Lines marked calc are worked out here from filed figures; point at one for how.