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 | n/a | 7.26 | 7.91 | 8.35 | 10.62 | 12.73 | 14.20 | 14.56 | 14.88 | 15.52 |
| Growth | +9.0% | +5.6% | +27.2% | +19.9% | +11.6% | +2.5% | +2.2% | +4.3% | ||
| Operating income | 0.69 | 0.69 | 0.70 | 0.74 | 1.00 | 1.31 | 1.43 | 1.48 | 1.47 | 1.47 |
| Net income | 0.44 | 0.42 | 0.53 | 0.56 | 0.75 | 1.00 | 1.09 | 1.11 | 1.10 | 1.10 |
| Growth | −3.3% | +26.0% | +5.6% | +33.2% | +33.1% | +9.2% | +1.7% | −0.5% | −0.5% | |
| EPS, diluted | 3.27 | 3.30 | 4.31 | 4.66 | 6.38 | 8.61 | 1.94 | 2.02 | 2.04 | 2.06 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 34.3% | 34.2% | 34.4% | 35.4% | 35.2% | 35.0% | 35.9% | 36.3% | 36.4% |
| Operating margin | n/a | 9.5% | 8.9% | 8.9% | 9.4% | 10.3% | 10.1% | 10.2% | 9.9% | 9.5% |
| Net margin | n/a | 5.8% | 6.7% | 6.7% | 7.1% | 7.8% | 7.7% | 7.6% | 7.4% | 7.1% |
| Free cash flow margin | n/a | 5.3% | 5.3% | 7.1% | 10.4% | 4.0% | 4.1% | 4.0% | 4.3% | 4.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.65 | 0.63 | 0.69 | 0.81 | 1.39 | 1.14 | 1.36 | 1.33 | 1.42 | 1.64 |
| Capital expenditure | −0.23 | −0.25 | −0.28 | −0.22 | −0.29 | −0.63 | −0.77 | −0.75 | −0.78 | −0.89 |
| Free cash flow | 0.42 | 0.38 | 0.42 | 0.59 | 1.10 | 0.51 | 0.58 | 0.58 | 0.64 | 0.74 |
| Growth | −10.3% | +9.1% | +42.9% | +85.2% | −53.6% | +14.4% | −0.6% | +9.8% | +16.3% | |
| Buybacks | −0.33 | −0.37 | −0.35 | −0.53 | −0.34 | −0.80 | −0.70 | −0.59 | −0.56 | −0.36 |
| Dividends paid | −0.12 | −0.13 | −0.15 | −0.16 | −0.17 | −0.24 | −0.41 | −0.45 | −0.47 | −0.49 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.05 | 0.11 | 0.09 | 0.08 | 1.34 | 0.88 | 0.20 | 0.40 | 0.25 | 0.19 |
| Total debt | 0.26 | 0.40 | 0.38 | 0.37 | 0.98 | 0.99 | 1.16 | 1.73 | 1.83 | 1.76 |
| Net cash (debt) | −0.21 | −0.29 | −0.29 | −0.28 | 0.36 | −0.11 | −0.96 | −1.33 | −1.58 | −1.57 |
| Shareholders’ equity | 1.45 | 1.42 | 1.56 | 1.57 | 1.92 | 2.00 | 2.04 | 2.15 | 2.27 | 2.58 |
| Debt to equity | 0.18 | 0.28 | 0.24 | 0.23 | 0.51 | 0.49 | 0.57 | 0.80 | 0.81 | 0.68 |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2020 26 Dec 2020 | FY2021 25 Dec 2021 | FY2022† 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| n/a | 7.26 | 7.91 | 8.35 | 10.62 | 12.73 | 14.20 | 14.56 | 14.88 | 15.52 | |
| Growth | +9.0% | +5.6% | +27.2% | +19.9% | +11.6% | +2.5% | +2.2% | +4.3% | ||
| n/a | 4.76 | 5.21 | 5.48 | 6.86 | 8.25 | 9.23 | 9.33 | 9.49 | 9.87 | |
| 2.33 | 2.49 | 2.70 | 2.87 | 3.76 | 4.48 | 4.97 | 5.23 | 5.40 | 5.65 | |
| Growth | +7.2% | +8.4% | +6.3% | +31.0% | +19.0% | +11.1% | +5.1% | +3.2% | +4.8% | |
| 1.49 | 1.64 | 1.82 | 1.93 | 2.48 | 2.90 | 3.19 | 3.36 | 3.48 | 3.69 | |
| 0.69 | 0.69 | 0.70 | 0.74 | 1.00 | 1.31 | 1.43 | 1.48 | 1.47 | 1.47 | |
| Growth | −1.1% | +2.2% | +5.9% | +34.1% | +31.1% | +9.8% | +3.1% | −0.8% | −0.0% | |
| 0.69 | 0.67 | 0.68 | 0.72 | 0.97 | 1.28 | 1.40 | 1.43 | 1.41 | 1.40 | |
| 0.25 | 0.25 | 0.15 | 0.16 | 0.22 | 0.28 | 0.32 | 0.33 | 0.31 | 0.30 | |
| 0.44 | 0.42 | 0.53 | 0.56 | 0.75 | 1.00 | 1.09 | 1.11 | 1.10 | 1.10 | |
| Growth | −3.3% | +26.0% | +5.6% | +33.2% | +33.1% | +9.2% | +1.7% | −0.5% | −0.5% | |
| Per share | ||||||||||
| 3.29 | 3.31 | 4.34 | 4.70 | 6.44 | 8.69 | 1.96 | 2.03 | 2.05 | 2.07 | |
| 3.27 | 3.30 | 4.31 | 4.66 | 6.38 | 8.61 | 1.94 | 2.02 | 2.04 | 2.06 | |
| Growth | +0.9% | +30.6% | +8.1% | +36.9% | +35.0% | −77.5% | +4.1% | +1.0% | +1.0% | |
| 132.9 | 127.6 | 122.7 | 119.7 | 116.4 | 114.8 | 556.7 | 545.5 | 536.9 | 530.0 | |
| 133.8 | 128.2 | 123.5 | 120.7 | 117.4 | 115.8 | 560.7 | 548.7 | 539.7 | 532.2 | |
| Growth | −4.2% | −3.7% | −2.2% | −2.7% | −1.4% | +384.1% | −2.1% | −1.7% | −1.4% | |
† The diluted share count jumps at 2022, 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.