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 | 2.56 | 2.67 | 2.76 | 2.86 | 2.92 | 3.42 | 4.18 | 4.52 | 4.70 | 4.82 |
| Growth | +4.2% | +3.4% | +3.5% | +2.1% | +17.2% | +22.4% | +8.0% | +3.9% | +2.7% | |
| Operating income | 1.37 | 1.42 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 1.45 | 1.44 | 1.71 | 1.52 | 1.36 | 1.95 | 4.35 | 2.15 | 2.07 | 1.78 |
| Growth | −0.8% | +18.6% | −11.1% | −10.7% | +43.9% | +122.7% | −50.6% | −3.6% | −13.9% | |
| EPS, diluted | 6.81 | 6.73 | 8.54 | 7.29 | 6.29 | 9.87 | 23.50 | 11.06 | 10.64 | 9.01 |
| Growth | −1.2% | +26.9% | −14.6% | −13.7% | +56.9% | +138.1% | −52.9% | −3.8% | −15.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.9% | 73.5% | 73.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 53.7% | 53.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 56.8% | 54.0% | 62.0% | 53.3% | 46.6% | 57.2% | 104.0% | 47.6% | 44.1% | 37.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.95 | 1.97 | 2.06 | 2.07 | 2.04 | 2.54 | 3.12 | 3.25 | 3.13 | 3.19 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.20 | 0.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.18 | 0.43 | 0.36 | 0.41 | 0.26 | 0.73 | 0.78 | 0.37 | 0.45 | 0.32 |
| Total debt | 0.39 | 1.43 | 1.41 | 1.90 | 2.54 | 7.48 | 6.87 | 9.10 | 9.35 | 10.25 |
| Net cash (debt) | −0.21 | −1.00 | −1.05 | −1.49 | −2.29 | −6.74 | −6.10 | −8.73 | −8.91 | −9.94 |
| Shareholders’ equity | 9.41 | 8.94 | 9.12 | 9.06 | 8.56 | 9.34 | 10.07 | 10.01 | 9.71 | 9.25 |
| Debt to equity | 0.04 | 0.16 | 0.15 | 0.21 | 0.30 | 0.80 | 0.68 | 0.91 | 0.96 | 1.11 |
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 | ||||||||||
| 0.18 | 0.43 | 0.36 | 0.41 | 0.26 | 0.73 | 0.78 | 0.37 | 0.45 | 0.32 | |
| 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | |
| 10.13 | 10.73 | 10.93 | 11.37 | 11.82 | 17.38 | 17.55 | 19.81 | 19.75 | 20.21 | |
| Growth | +5.9% | +1.8% | +4.0% | +4.0% | +47.1% | +1.0% | +12.9% | −0.3% | +2.3% | |
| Liabilities | ||||||||||
| 0.39 | 1.43 | 1.41 | 1.90 | 2.54 | 7.48 | 6.87 | 9.10 | 9.35 | 10.25 | |
| calc | 0.39 | 1.43 | 1.41 | 1.90 | 2.54 | 7.48 | 6.87 | 9.10 | 9.35 | 10.25 |
| 0.69 | 1.77 | 1.78 | 2.29 | 3.24 | 7.96 | 7.39 | 9.70 | 9.94 | 10.87 | |
| Equity | ||||||||||
| −0.49 | −0.68 | −0.58 | −0.67 | −0.91 | −0.55 | −0.11 | −0.27 | −0.70 | −1.22 | |
| 9.41 | 8.94 | 9.12 | 9.06 | 8.56 | 9.34 | 10.07 | 10.01 | 9.71 | 9.25 | |
| Growth | −5.0% | +2.0% | −0.6% | −5.6% | +9.1% | +7.9% | −0.6% | −3.0% | −4.8% | |
| Per share and net cash | ||||||||||
| calc | −0.21 | −1.00 | −1.05 | −1.49 | −2.29 | −6.74 | −6.10 | −8.73 | −8.91 | −9.94 |
| 173.3 | 173.9 | 174.1 | 174.4 | 174.6 | 175.1 | 175.3 | 175.7 | 175.4 | 175.5 | |
| calc | 54.31 | 51.42 | 52.37 | 51.96 | 49.02 | 53.30 | 57.48 | 57.00 | 55.37 | 52.69 |
Lines marked calc are worked out here from filed figures; point at one for how.