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 | 3.70 | 3.95 | 4.28 | 4.26 | 5.63 | 5.89 | 6.23 | 6.06 | 7.40 | 8.26 |
| Growth | +6.6% | +8.3% | −0.4% | +32.1% | +4.6% | +5.8% | −2.6% | +22.0% | +11.6% | |
| Operating income | 0.84 | 0.99 | 1.03 | 1.02 | 1.23 | 1.44 | 1.56 | 1.58 | 1.80 | 2.33 |
| Net income | 0.11 | 0.73 | 0.46 | 0.77 | 0.93 | 1.19 | 1.13 | 1.06 | 1.12 | 1.79 |
| Growth | +587.7% | −37.2% | +69.0% | +20.5% | +27.2% | −5.2% | −5.9% | +5.5% | +60.1% | |
| EPS, diluted | 0.63 | 4.30 | 2.73 | 4.63 | 1.86 | 2.35 | 2.26 | 2.08 | 1.93 | 3.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.4% | 61.1% | 59.1% | 59.5% | 51.6% | 58.1% | 57.5% | 64.2% | 62.8% | 63.5% |
| Operating margin | 22.6% | 25.1% | 24.0% | 23.9% | 21.9% | 24.5% | 25.1% | 26.0% | 24.3% | 28.2% |
| Net margin | 2.9% | 18.5% | 10.7% | 18.2% | 16.6% | 20.2% | 18.1% | 17.5% | 15.1% | 21.6% |
| Free cash flow margin | 17.3% | 19.4% | 21.4% | 19.6% | 18.9% | 15.6% | 25.0% | 25.4% | 23.4% | 24.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.78 | 0.91 | 1.03 | 0.96 | 1.25 | 1.08 | 1.71 | 1.70 | 1.94 | 2.26 |
| Capital expenditure | −0.13 | −0.14 | −0.11 | −0.13 | −0.19 | −0.16 | −0.15 | −0.16 | −0.21 | −0.27 |
| Free cash flow | 0.64 | 0.77 | 0.92 | 0.84 | 1.06 | 0.92 | 1.55 | 1.54 | 1.73 | 1.99 |
| Growth | +19.2% | +19.9% | −8.8% | +27.3% | −13.5% | +68.9% | −1.0% | +12.6% | +14.8% | |
| Buybacks | −0.10 | −0.20 | −0.39 | −0.20 | −0.22 | −0.47 | −0.31 | −0.27 | −0.15 | −0.62 |
| Dividends paid | −0.20 | −0.24 | −0.28 | −0.31 | −0.32 | −0.35 | −0.38 | −0.44 | −0.54 | −0.60 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.40 | 0.38 | 0.55 | 0.33 | 2.75 | 0.39 | 0.50 | 0.45 | 0.59 | 0.60 |
| Total debt | 3.60 | 3.73 | 2.96 | 3.00 | 5.54 | 4.81 | 4.74 | 10.16 | 9.08 | 8.57 |
| Net cash (debt) | −3.20 | −3.35 | −2.41 | −2.66 | −2.80 | −4.42 | −4.23 | −9.71 | −8.49 | −7.97 |
| Shareholders’ equity | 5.43 | 5.88 | 5.45 | 5.64 | 6.43 | 6.40 | 6.15 | 10.82 | 11.19 | 12.23 |
| Debt to equity | 0.66 | 0.63 | 0.54 | 0.53 | 0.86 | 0.75 | 0.77 | 0.94 | 0.81 | 0.70 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 3.70 | 3.95 | 4.28 | 4.26 | 5.63 | 5.89 | 6.23 | 6.06 | 7.40 | 8.26 | |
| Growth | +6.6% | +8.3% | −0.4% | +32.1% | +4.6% | +5.8% | −2.6% | +22.0% | +11.6% | |
| 1.43 | 1.54 | 1.75 | 1.72 | 2.72 | 2.47 | 2.64 | 2.17 | 2.75 | 3.01 | |
| 2.28 | 2.41 | 2.53 | 2.54 | 2.90 | 3.42 | 3.58 | 3.90 | 4.65 | 5.25 | |
| Growth | +5.9% | +4.8% | +0.4% | +14.5% | +17.8% | +4.7% | +8.7% | +19.4% | +12.9% | |
| 0.07 | 0.08 | 0.12 | 0.13 | 0.14 | 0.09 | 0.13 | 0.11 | 0.11 | 0.08 | |
| 0.84 | 0.99 | 1.03 | 1.02 | 1.23 | 1.44 | 1.56 | 1.58 | 1.80 | 2.33 | |
| Growth | +18.5% | +3.7% | −1.1% | +21.3% | +16.8% | +8.5% | +0.9% | +13.9% | +29.6% | |
| 0.13 | 0.87 | 1.06 | 1.02 | 1.21 | 1.53 | 1.48 | 1.40 | 1.45 | 2.15 | |
| 0.03 | 0.14 | 0.61 | 0.25 | 0.28 | 0.35 | 0.35 | 0.34 | 0.33 | 0.36 | |
| 0.11 | 0.73 | 0.46 | 0.77 | 0.93 | 1.19 | 1.13 | 1.06 | 1.12 | 1.79 | |
| Growth | +587.7% | −37.2% | +69.0% | +20.5% | +27.2% | −5.2% | −5.9% | +5.5% | +60.1% | |
| Per share | ||||||||||
| 0.64 | 4.38 | 2.77 | 4.69 | 1.89 | 2.38 | 2.28 | 2.10 | 1.94 | 3.12 | |
| 0.63 | 4.30 | 2.73 | 4.63 | 1.86 | 2.35 | 2.26 | 2.08 | 1.93 | 3.09 | |
| Growth | +582.5% | −36.5% | +69.6% | −59.8% | +26.3% | −3.8% | −8.0% | −7.2% | +60.1% | |
| 165.2 | 166.4 | 165.3 | 164.9 | 493.2 | 497.7 | 492.4 | 504.9 | 575.4 | 573.3 | |
| 168.8 | 169.6 | 167.7 | 167.0 | 500.7 | 505.1 | 497.9 | 508.4 | 579.2 | 578.6 | |
| Growth | +0.5% | −1.1% | −0.4% | +199.9% | +0.9% | −1.4% | +2.1% | +13.9% | −0.1% | |
† The diluted share count jumps at 2020, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.