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 | 5.78 | 6.44 | 7.01 | 6.96 | 6.66 | 7.73 | 8.48 | 7.80 | 8.38 | 8.99 |
| Growth | +11.5% | +8.8% | −0.7% | −4.4% | +16.1% | +9.7% | −8.0% | +7.4% | +7.2% | |
| Operating income | 0.78 | 0.93 | 1.07 | 1.05 | 0.72 | 1.24 | 1.42 | 1.08 | 1.10 | 1.11 |
| Net income | 0.45 | 0.67 | 0.74 | 0.70 | 0.46 | 0.84 | 1.03 | 0.77 | 0.81 | 0.77 |
| Growth | +48.7% | +10.4% | −5.6% | −33.8% | +82.5% | +22.4% | −25.7% | +5.2% | −3.9% | |
| EPS, diluted | 4.75 | 7.07 | 7.80 | 7.34 | 4.84 | 8.83 | 11.03 | 8.48 | 8.93 | 8.58 |
| Growth | +48.8% | +10.3% | −5.9% | −34.1% | +82.4% | +24.9% | −23.1% | +5.3% | −3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.1% | 22.8% | 23.5% | 23.6% | 20.6% | 24.2% | 24.7% | 21.8% | 21.3% | 21.0% |
| Operating margin | 13.6% | 14.5% | 15.2% | 15.1% | 10.9% | 16.1% | 16.8% | 13.8% | 13.1% | 12.3% |
| Net margin | 7.8% | 10.4% | 10.5% | 10.0% | 6.9% | 10.9% | 12.1% | 9.8% | 9.6% | 8.6% |
| Free cash flow margin | 9.2% | 8.0% | 9.0% | 11.6% | 9.2% | 6.3% | 7.9% | 10.8% | 6.2% | 8.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.81 | 0.86 | 1.18 | 1.21 | 1.03 | 1.09 | 1.50 | 1.32 | 1.19 | 1.56 |
| Capital expenditure | −0.27 | −0.34 | −0.55 | −0.40 | −0.42 | −0.61 | −0.82 | −0.47 | −0.67 | −0.83 |
| Free cash flow | 0.53 | 0.51 | 0.63 | 0.81 | 0.61 | 0.49 | 0.67 | 0.85 | 0.52 | 0.73 |
| Growth | −3.7% | +22.5% | +28.5% | −24.3% | −20.0% | +37.2% | +26.0% | −38.3% | +39.7% | |
| Buybacks | −0.10 | n/a | n/a | 0.00 | 0.00 | −0.19 | −0.52 | −0.04 | 0.00 | −0.15 |
| Dividends paid | −0.22 | −0.24 | −0.27 | −0.30 | −0.30 | −0.38 | −0.42 | −0.45 | −0.45 | −0.45 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.24 | 0.22 | 0.36 | 0.68 | 0.97 | 0.62 | 0.32 | 0.65 | 0.69 | 0.53 |
| Total debt | 2.65 | 2.63 | 2.48 | 2.48 | 2.48 | 2.47 | 2.47 | 2.87 | 2.47 | 3.97 |
| Net cash (debt) | −2.41 | −2.41 | −2.12 | −1.80 | −1.50 | −1.85 | −2.15 | −2.22 | −1.79 | −3.44 |
| Shareholders’ equity | 1.76 | 2.18 | 2.67 | 3.07 | 3.25 | 3.61 | 3.67 | 4.00 | 4.40 | 4.60 |
| Debt to equity | 1.50 | 1.21 | 0.93 | 0.81 | 0.76 | 0.69 | 0.67 | 0.72 | 0.56 | 0.86 |
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 | ||||||||||
| 0.24 | 0.22 | 0.36 | 0.68 | 0.97 | 0.62 | 0.32 | 0.65 | 0.69 | 0.53 | |
| 0.69 | 0.83 | 0.90 | 0.85 | 0.83 | 1.07 | 1.03 | 1.03 | 1.14 | 1.26 | |
| 0.72 | 0.76 | 0.80 | 0.79 | 0.79 | 0.90 | 0.98 | 1.01 | 1.12 | 1.24 | |
| 2.90 | 2.92 | 3.11 | 3.15 | 3.19 | 3.53 | 3.90 | 3.86 | 4.04 | 4.99 | |
| 0.74 | 0.88 | 0.92 | 0.92 | 0.86 | 0.92 | 0.92 | 0.92 | 0.92 | 1.37 | |
| 5.78 | 6.20 | 6.57 | 7.24 | 7.43 | 7.84 | 8.00 | 8.68 | 8.83 | 10.73 | |
| Growth | +7.3% | +6.0% | +10.1% | +2.7% | +5.4% | +2.1% | +8.5% | +1.8% | +21.4% | |
| Liabilities | ||||||||||
| 0.03 | 0.15 | 0.00 | 0.00 | 0.00 | n/a | 0.00 | 0.40 | 0.00 | n/a | |
| 2.62 | 2.48 | 2.48 | 2.48 | 2.48 | 2.47 | 2.47 | 2.47 | 2.47 | 3.97 | |
| calc | 2.65 | 2.63 | 2.48 | 2.48 | 2.48 | 2.47 | 2.47 | 2.87 | 2.47 | 3.97 |
| Equity | ||||||||||
| 1.45 | 1.87 | 2.32 | 2.70 | 2.84 | 3.10 | 3.19 | 3.45 | 3.78 | 3.93 | |
| 1.76 | 2.18 | 2.67 | 3.07 | 3.25 | 3.61 | 3.67 | 4.00 | 4.40 | 4.60 | |
| Growth | +24.0% | +22.4% | +14.9% | +5.7% | +11.1% | +1.7% | +9.0% | +10.2% | +4.4% | |
| Per share and net cash | ||||||||||
| calc | −2.41 | −2.41 | −2.12 | −1.80 | −1.50 | −1.85 | −2.15 | −2.22 | −1.79 | −3.44 |
| 94.2 | 94.3 | 94.5 | 94.7 | 94.8 | 93.5 | 89.7 | 89.6 | 89.8 | 89,213 | |
| calc | 18.68 | 23.13 | 28.28 | 32.44 | 34.23 | 38.57 | 40.88 | 44.60 | 49.04 | 0.05 |
Lines marked calc are worked out here from filed figures; point at one for how.