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 | 13.37 | 14.96 | 15.78 | 14.38 | 14.46 | 18.34 | 20.03 | 17.52 | 15.64 | 17.68 |
| Growth | +11.9% | +5.5% | −8.9% | +0.5% | +26.9% | +9.2% | −12.5% | −10.7% | +13.0% | |
| Operating income | 4.86 | 6.08 | 6.71 | 5.72 | 5.89 | 8.96 | 10.14 | 7.33 | 5.47 | 6.02 |
| Net income | 3.60 | 3.68 | 5.58 | 5.02 | 5.60 | 7.77 | 8.75 | 6.51 | 4.80 | 5.00 |
| Growth | +2.4% | +51.5% | −10.1% | +11.5% | +38.9% | +12.6% | −25.6% | −26.3% | +4.2% | |
| EPS, diluted | 3.48 | 3.61 | 5.59 | 5.24 | 5.97 | 8.26 | 9.41 | 7.07 | 5.20 | 5.45 |
| Growth | +3.7% | +54.8% | −6.3% | +13.9% | +38.4% | +13.9% | −24.9% | −26.4% | +4.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.8% | 64.3% | 65.1% | 63.7% | 64.1% | 67.5% | 68.8% | 62.9% | 58.1% | 57.0% |
| Operating margin | 36.3% | 40.7% | 42.5% | 39.8% | 40.8% | 48.8% | 50.6% | 41.8% | 34.9% | 34.1% |
| Net margin | 26.9% | 24.6% | 35.4% | 34.9% | 38.7% | 42.4% | 43.7% | 37.2% | 30.7% | 28.3% |
| Free cash flow margin | 30.5% | 31.2% | 38.4% | 40.3% | 38.0% | 34.3% | 29.6% | 7.7% | 9.6% | 14.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.61 | 5.36 | 7.19 | 6.65 | 6.14 | 8.76 | 8.72 | 6.42 | 6.32 | 7.15 |
| Capital expenditure | −0.53 | −0.70 | −1.13 | −0.85 | −0.65 | −2.46 | −2.80 | −5.07 | −4.82 | −4.55 |
| Free cash flow | 4.08 | 4.67 | 6.06 | 5.80 | 5.49 | 6.29 | 5.92 | 1.35 | 1.50 | 2.60 |
| Growth | +14.3% | +29.8% | −4.2% | −5.4% | +14.6% | −5.9% | −77.2% | +11.0% | +73.8% | |
| Buybacks | −2.13 | −2.56 | −5.10 | −2.96 | −2.55 | −0.53 | −3.62 | −0.29 | −0.93 | −1.48 |
| Dividends paid | −1.65 | −2.10 | −2.56 | −3.01 | −3.43 | −3.89 | −4.30 | −4.56 | −4.80 | −5.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.15 | 1.66 | 2.44 | 2.44 | 3.11 | 4.63 | 3.05 | 2.96 | 3.20 | 3.23 |
| Total debt | 3.61 | 4.08 | 5.07 | 5.80 | 6.80 | 7.74 | 8.74 | 11.22 | 13.60 | 14.05 |
| Net cash (debt) | −2.46 | −2.42 | −2.63 | −3.37 | −3.69 | −3.11 | −5.69 | −8.26 | −10.40 | −10.82 |
| Shareholders’ equity | 10.47 | 10.34 | 8.99 | 8.91 | 9.19 | 13.33 | 14.58 | 16.90 | 16.90 | 16.27 |
| Debt to equity | 0.34 | 0.39 | 0.56 | 0.65 | 0.74 | 0.58 | 0.60 | 0.66 | 0.80 | 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 | ||||||||||
| 1.15 | 1.66 | 2.44 | 2.44 | 3.11 | 4.63 | 3.05 | 2.96 | 3.20 | 3.23 | |
| 1.27 | 1.28 | 1.21 | 1.07 | 1.41 | 1.70 | 1.90 | 1.79 | 1.72 | 1.96 | |
| 1.79 | 1.96 | 2.22 | 2.00 | 1.96 | 1.91 | 2.76 | 4.00 | 4.53 | 4.80 | |
| 2.51 | 2.66 | 3.18 | 3.30 | 3.27 | 5.14 | 6.88 | 10.00 | 11.35 | 12.32 | |
| 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.33 | |
| 16.43 | 17.64 | 17.14 | 18.02 | 19.35 | 24.68 | 27.21 | 32.35 | 35.51 | 34.59 | |
| Growth | +7.4% | −2.9% | +5.1% | +7.4% | +27.5% | +10.3% | +18.9% | +9.8% | −2.6% | |
| Liabilities | ||||||||||
| 0.63 | 0.50 | 0.75 | 0.50 | 0.55 | 0.50 | 0.50 | 0.60 | 0.75 | 0.50 | |
| 2.98 | 3.58 | 4.32 | 5.30 | 6.25 | 7.24 | 8.24 | 10.62 | 12.85 | 13.55 | |
| calc | 3.61 | 4.08 | 5.07 | 5.80 | 6.80 | 7.74 | 8.74 | 11.22 | 13.60 | 14.05 |
| 5.96 | 7.31 | 8.14 | 9.11 | 10.16 | 11.34 | 12.63 | 15.45 | 18.61 | 18.31 | |
| Equity | ||||||||||
| 33.11 | 34.66 | 37.91 | 39.90 | 42.05 | 45.92 | 50.35 | 52.28 | 52.26 | 52.24 | |
| 10.47 | 10.34 | 8.99 | 8.91 | 9.19 | 13.33 | 14.58 | 16.90 | 16.90 | 16.27 | |
| Growth | −1.3% | −13.0% | −1.0% | +3.1% | +45.1% | +9.3% | +15.9% | +0.0% | −3.7% | |
| Per share and net cash | ||||||||||
| calc | −2.46 | −2.42 | −2.63 | −3.37 | −3.69 | −3.11 | −5.69 | −8.26 | −10.40 | −10.82 |
| 999.6 | 983.8 | 938.5 | 934.0 | 920.2 | 923.5 | 906.2 | 909.3 | 910.3 | 907.6 | |
| calc | 10.48 | 10.51 | 9.58 | 9.54 | 9.98 | 14.44 | 16.09 | 18.58 | 18.57 | 17.93 |
Lines marked calc are worked out here from filed figures; point at one for how.