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 | 3.82 | 3.97 | 4.24 | 4.74 | 4.73 | 5.41 | 6.16 | 5.85 | 5.66 | 6.15 |
| Growth | +3.8% | +7.0% | +11.7% | −0.2% | +14.5% | +13.8% | −5.0% | −3.2% | +8.6% | |
| Operating income | 0.68 | 0.70 | 0.69 | 0.88 | 1.01 | 0.97 | 1.21 | 1.33 | 2.48 | 1.44 |
| Net income | 0.43 | 0.71 | 0.47 | 0.61 | 0.72 | 0.70 | 0.87 | 1.17 | 2.00 | 1.14 |
| Growth | +67.7% | −34.1% | +30.2% | +17.8% | −2.6% | +23.4% | +34.8% | +70.7% | −43.0% | |
| EPS, diluted | 6.63 | 11.25 | 7.43 | 9.74 | 11.54 | 11.22 | 13.87 | 18.82 | 32.41 | 18.77 |
| Growth | +69.7% | −34.0% | +31.1% | +18.5% | −2.8% | +23.6% | +35.7% | +72.2% | −42.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.9% | 24.5% | 22.8% | 24.9% | 26.5% | 24.9% | 23.1% | 29.8% | 28.9% | 30.7% |
| Operating margin | 17.7% | 17.7% | 16.3% | 18.7% | 21.3% | 18.0% | 19.6% | 22.8% | 43.8% | 23.4% |
| Net margin | 11.1% | 18.0% | 11.1% | 12.9% | 15.2% | 13.0% | 14.1% | 20.0% | 35.2% | 18.5% |
| Free cash flow margin | 7.9% | 6.2% | 7.8% | 12.1% | 14.6% | 13.2% | 8.3% | 15.0% | 10.7% | 15.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.69 | 0.66 | 0.71 | 0.97 | 1.05 | 1.14 | 0.99 | 1.53 | 1.46 | 1.79 |
| Capital expenditure | −0.39 | −0.41 | −0.38 | −0.39 | −0.36 | −0.42 | −0.48 | −0.65 | −0.86 | −0.81 |
| Free cash flow | 0.30 | 0.25 | 0.33 | 0.57 | 0.69 | 0.71 | 0.51 | 0.88 | 0.60 | 0.98 |
| Growth | −18.0% | +33.1% | +74.0% | +20.6% | +3.5% | −28.8% | +72.5% | −31.2% | +61.9% | |
| Buybacks | −0.26 | −0.10 | −0.10 | −0.10 | −0.05 | 0.00 | −0.15 | −0.15 | −0.45 | −0.45 |
| Dividends paid | −0.11 | −0.11 | −0.12 | −0.13 | −0.14 | −0.15 | −0.16 | −0.17 | −0.19 | −0.20 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.05 | 1.45 | 0.04 | 0.02 | 0.21 | 0.26 | 0.36 | 1.27 | 0.67 | 0.07 |
| Total debt | 1.69 | 3.03 | 3.12 | 2.77 | 2.63 | 5.10 | 5.04 | 4.35 | 5.41 | 5.32 |
| Net cash (debt) | −1.64 | −1.58 | −3.08 | −2.75 | −2.42 | −4.84 | −4.68 | −3.07 | −4.74 | −5.26 |
| Shareholders’ equity | 4.14 | 4.68 | 4.95 | 5.35 | 5.89 | 6.54 | 7.17 | 8.03 | 9.45 | 10.03 |
| Debt to equity | 0.41 | 0.65 | 0.63 | 0.52 | 0.45 | 0.78 | 0.70 | 0.54 | 0.57 | 0.53 |
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 | ||||||||||
| 0.05 | 1.45 | 0.04 | 0.02 | 0.21 | 0.26 | 0.36 | 1.27 | 0.67 | 0.07 | |
| n/a | 0.49 | 0.52 | 0.57 | 0.58 | 0.77 | 0.79 | 0.75 | 0.68 | 0.72 | |
| 0.52 | 0.60 | 0.66 | 0.69 | 0.71 | 0.75 | 0.87 | 0.99 | 1.02 | 1.08 | |
| 3.42 | 3.59 | 5.16 | 5.21 | 5.24 | 6.34 | 6.32 | 6.19 | 9.66 | 10.29 | |
| 2.16 | 2.16 | 2.40 | 2.40 | 2.41 | 3.49 | 3.65 | 3.39 | 3.39 | 3.61 | |
| 7.30 | 8.99 | 9.55 | 10.13 | 10.58 | 14.39 | 14.99 | 15.13 | 18.17 | 18.71 | |
| Growth | +23.2% | +6.2% | +6.1% | +4.4% | +36.0% | +4.2% | +0.9% | +20.1% | +3.0% | |
| Liabilities | ||||||||||
| 0.18 | 0.30 | 0.39 | 0.34 | n/a | 0.00 | 0.70 | 0.40 | 0.13 | 0.03 | |
| 1.51 | 2.73 | 2.73 | 2.43 | 2.63 | 5.10 | 4.34 | 3.95 | 5.29 | 5.29 | |
| calc | 1.69 | 3.03 | 3.12 | 2.77 | 2.63 | 5.10 | 5.04 | 4.35 | 5.41 | 5.32 |
| 3.16 | 4.31 | 4.60 | 4.78 | 4.69 | 7.86 | 7.82 | 7.09 | 8.71 | 8.68 | |
| Equity | ||||||||||
| 0.94 | 1.44 | 1.69 | 2.08 | 2.61 | 3.16 | 3.72 | 4.56 | 5.92 | 6.40 | |
| 4.14 | 4.68 | 4.95 | 5.35 | 5.89 | 6.54 | 7.17 | 8.03 | 9.45 | 10.03 | |
| Growth | +13.0% | +5.7% | +8.2% | +10.1% | +10.9% | +9.7% | +12.0% | +17.7% | +6.1% | |
| Per share and net cash | ||||||||||
| calc | −1.64 | −1.58 | −3.08 | −2.75 | −2.42 | −4.84 | −4.68 | −3.07 | −4.74 | −5.26 |
| 62.9 | 62.9 | 62.5 | 62.4 | 62.3 | 62.4 | 62.1 | 61.8 | 61.1 | 60.3 | |
| calc | 65.85 | 74.43 | 79.14 | 85.75 | 94.55 | 104.73 | 115.46 | 129.95 | 154.65 | 166.34 |
Lines marked calc are worked out here from filed figures; point at one for how.