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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 34.3% | 34.2% | 34.4% | 35.4% | 35.2% | 35.0% | 35.9% | 36.3% | 36.4% | |
| n/a | 9.5% | 8.9% | 8.9% | 9.4% | 10.3% | 10.1% | 10.2% | 9.9% | 9.5% | |
| n/a | 9.3% | 8.6% | 8.7% | 9.1% | 10.1% | 9.9% | 9.8% | 9.5% | 9.0% | |
| n/a | 5.8% | 6.7% | 6.7% | 7.1% | 7.8% | 7.7% | 7.6% | 7.4% | 7.1% | |
| n/a | 5.3% | 5.3% | 7.1% | 10.4% | 4.0% | 4.1% | 4.0% | 4.3% | 4.8% | |
| Spending | ||||||||||
| n/a | 22.6% | 23.0% | 23.1% | 23.3% | 22.8% | 22.5% | 23.1% | 23.4% | 23.8% | |
| n/a | 3.5% | 3.5% | 2.6% | 2.8% | 4.9% | 5.4% | 5.2% | 5.3% | 5.8% | |
| 36.5% | 37.2% | 22.1% | 22.3% | 22.6% | 22.1% | 22.5% | 22.7% | 22.1% | 21.6% | |
| Returns | ||||||||||
| 30.1% | 29.8% | 34.1% | 35.9% | 38.9% | 49.8% | 53.3% | 51.5% | 48.5% | 42.5% | |
| 16.3% | 14.7% | 17.3% | 10.6% | 10.6% | 12.8% | 12.8% | 12.1% | 11.2% | 10.0% | |
| Balance and payout | ||||||||||
| 0.18 | 0.28 | 0.24 | 0.23 | 0.51 | 0.49 | 0.57 | 0.80 | 0.81 | 0.68 | |
| 45.7% | 50.5% | 49.4% | 70.4% | 72.7% | 74.2% | 75.9% | 76.6% | 76.8% | 76.4% | |
| 28.0% | 31.7% | 27.6% | 28.9% | 23.3% | 24.0% | 37.6% | 40.6% | 42.9% | 44.5% | |
| 106.9% | 132.1% | 119.5% | 117.1% | 47.0% | 203.4% | 190.1% | 180.0% | 162.2% | 114.6% | |