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 | 4.67 | 4.77 | 4.90 | 5.14 | 4.56 | 5.21 | 5.22 | 5.55 | 5.81 | 6.16 |
| Growth | +2.1% | +2.9% | +4.8% | −11.2% | +14.3% | +0.1% | +6.4% | +4.7% | +6.1% | |
| Operating income | 0.80 | 0.93 | 0.86 | 0.82 | 0.30 | 0.59 | 0.45 | 0.43 | 0.66 | 0.79 |
| Net income | 0.78 | 0.77 | 0.66 | 0.60 | 0.45 | 0.52 | 0.22 | 0.26 | 0.41 | 0.63 |
| Growth | −2.2% | −13.6% | −9.5% | −25.3% | +17.0% | −57.4% | +17.9% | +56.7% | +51.7% | |
| EPS, diluted | 0.88 | 0.88 | 75.70 | 0.60 | 0.51 | 0.60 | 0.26 | 0.30 | 0.47 | 0.72 |
| Growth | −0.1% | +8,531.7% | −99.2% | −14.2% | +16.6% | −57.3% | +18.0% | +56.1% | +52.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 72.8% | 73.8% | 73.5% | 74.0% | 69.4% | 70.4% | 70.5% | 68.8% | 69.6% | 68.0% |
| Operating margin | 17.2% | 19.6% | 17.6% | 15.9% | 6.5% | 11.4% | 8.6% | 7.7% | 11.3% | 12.9% |
| Net margin | 16.8% | 16.1% | 13.5% | 11.7% | 9.8% | 10.1% | 4.3% | 4.7% | 7.1% | 10.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.85 | 1.09 | 0.93 | 1.17 | 0.94 | 0.88 | 0.47 | 0.61 | 0.99 | 1.29 |
| Buybacks | −0.37 | −0.05 | −0.05 | −0.06 | −0.02 | n/a | −0.16 | n/a | n/a | −0.50 |
| Dividends paid | −0.28 | −0.27 | −0.32 | −0.32 | −0.33 | −0.33 | −0.33 | −0.33 | −0.33 | −0.33 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.04 | 0.16 | 0.33 | 0.26 | 1.75 | 1.29 | 0.35 | 0.30 | 0.62 | 0.56 |
| Total debt | 1.56 | 1.42 | 1.30 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1.53 | −1.27 | −0.97 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 3.96 | 4.64 | 4.87 | 5.14 | 5.28 | 5.57 | 5.26 | 5.22 | 5.27 | 5.29 |
| Debt to equity | 0.40 | 0.31 | 0.27 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.04 | 0.16 | 0.33 | 0.26 | 1.75 | 1.29 | 0.35 | 0.30 | 0.62 | 0.56 | |
| 1.19 | 1.26 | 1.32 | 1.33 | 1.12 | 1.18 | 1.26 | 1.30 | 1.38 | 1.41 | |
| 1.24 | 1.30 | 1.40 | 1.61 | 1.69 | 1.84 | 2.21 | 2.40 | 2.39 | 2.12 | |
| 0.98 | 1.05 | 1.06 | 1.32 | 1.45 | 1.51 | 1.46 | n/a | n/a | n/a | |
| 2.19 | 2.37 | 2.34 | 2.79 | 2.93 | 2.99 | 3.03 | 2.99 | 3.03 | 3.11 | |
| 7.34 | 7.87 | 8.06 | 9.30 | 11.01 | 10.92 | 9.97 | 9.99 | 10.35 | 10.46 | |
| Growth | +7.1% | +2.5% | +15.4% | +18.4% | −0.8% | −8.7% | +0.2% | +3.7% | +1.0% | |
| Liabilities | ||||||||||
| 1.56 | 1.42 | 1.30 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 1.56 | 1.42 | 1.30 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 3.39 | 3.22 | 3.19 | 4.16 | 5.73 | 5.35 | 4.71 | 4.77 | 5.09 | 5.17 | |
| Equity | ||||||||||
| 3.97 | 4.33 | 4.63 | 4.85 | 4.96 | 5.23 | 5.03 | 4.91 | 5.02 | 5.32 | |
| 3.96 | 4.64 | 4.87 | 5.14 | 5.28 | 5.57 | 5.26 | 5.22 | 5.27 | 5.29 | |
| Growth | +17.3% | +5.0% | +5.5% | +2.7% | +5.5% | −5.5% | −0.8% | +0.9% | +0.5% | |
| Per share and net cash | ||||||||||
| calc | −1.53 | −1.27 | −0.97 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| n/a | 890.9 | 888.0 | 885.2 | 884.9 | 885.2 | 877.6 | 877.7 | 877.7 | 877.7 | |
| calc | n/a | 5.21 | 5.49 | 5.81 | 5.97 | 6.29 | 5.99 | 5.94 | 6.00 | 6.03 |
Lines marked calc are worked out here from filed figures; point at one for how.