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 | 3.59 | 3.89 | 4.38 | 4.93 | 4.86 | 5.55 | 7.32 | 7.78 | 7.42 | 7.94 |
| Growth | +8.3% | +12.7% | +12.5% | −1.5% | +14.3% | +31.8% | +6.4% | −4.7% | +7.1% | |
| Operating income | 0.67 | 0.64 | 0.75 | 0.88 | 0.90 | 1.01 | 0.95 | 1.43 | 1.36 | 1.62 |
| Net income | 0.42 | 0.60 | 0.52 | 0.62 | 0.58 | 0.67 | 0.58 | 0.93 | 0.91 | 1.08 |
| Growth | +43.3% | −14.2% | +19.8% | −5.4% | +14.8% | −14.2% | +62.1% | −2.3% | +18.1% | |
| EPS, diluted | 3.09 | 4.46 | 3.85 | 4.63 | 4.39 | 5.02 | 4.31 | 6.98 | 6.85 | 8.11 |
| Growth | +44.3% | −13.7% | +20.3% | −5.2% | +14.4% | −14.1% | +61.9% | −1.9% | +18.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.5% | 25.5% | 25.1% | 25.5% | 26.4% | 24.7% | 21.3% | 25.0% | 27.0% | 27.4% |
| Operating margin | 18.5% | 16.4% | 17.1% | 17.8% | 18.4% | 18.2% | 13.0% | 18.3% | 18.4% | 20.4% |
| Net margin | 11.7% | 15.5% | 11.8% | 12.5% | 12.0% | 12.1% | 7.9% | 12.0% | 12.3% | 13.6% |
| Free cash flow margin | 8.2% | 4.8% | 8.3% | 12.2% | 14.6% | 10.1% | 7.3% | 8.5% | 10.9% | 14.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.64 | 0.64 | 0.83 | 0.98 | 1.07 | 1.01 | 1.15 | 1.54 | 1.41 | 1.81 |
| Capital expenditure | −0.35 | −0.46 | −0.47 | −0.38 | −0.36 | −0.45 | −0.61 | −0.87 | −0.60 | −0.68 |
| Free cash flow | 0.29 | 0.19 | 0.36 | 0.60 | 0.71 | 0.56 | 0.54 | 0.66 | 0.81 | 1.14 |
| Growth | −37.1% | +96.5% | +65.0% | +18.0% | −20.8% | −4.5% | +24.0% | +21.4% | +40.8% | |
| Buybacks | −0.16 | −0.06 | −0.13 | −0.00 | −0.03 | 0.00 | 0.00 | −0.20 | −0.07 | −0.44 |
| Dividends paid | −0.11 | −0.13 | −0.15 | −0.16 | −0.18 | −0.20 | −0.21 | −0.23 | −0.24 | −0.26 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.26 | 0.14 | 0.04 | 0.27 | 1.20 | 0.24 | 0.16 | 0.93 | 0.56 | 0.18 |
| Total debt | 1.98 | 2.85 | 2.78 | 2.78 | 3.29 | 3.88 | 3.88 | 3.88 | 5.31 | 4.36 |
| Net cash (debt) | −1.72 | −2.71 | −2.74 | −2.51 | −2.09 | −3.65 | −3.71 | −2.95 | −4.75 | −4.18 |
| Shareholders’ equity | 4.57 | 4.97 | 5.20 | 5.62 | 6.03 | 6.55 | 6.93 | 7.48 | 8.12 | 8.53 |
| Debt to equity | 0.43 | 0.57 | 0.53 | 0.50 | 0.55 | 0.59 | 0.56 | 0.52 | 0.65 | 0.51 |
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 | ||||||||||
| 0.26 | 0.14 | 0.04 | 0.27 | 1.20 | 0.24 | 0.16 | 0.93 | 0.56 | 0.18 | |
| 0.40 | 0.43 | 0.51 | 0.53 | 0.51 | 0.78 | 0.85 | n/a | n/a | n/a | |
| 0.35 | 0.38 | 0.43 | 0.46 | 0.45 | 0.52 | 0.58 | 0.62 | 0.68 | 0.68 | |
| 3.26 | 3.92 | 4.24 | 4.32 | 4.43 | 5.55 | 6.05 | 6.22 | 8.46 | 8.15 | |
| 3.09 | 3.12 | 3.17 | 3.17 | 3.17 | 3.70 | 3.69 | 3.53 | 3.79 | 3.78 | |
| 8.47 | 9.50 | 9.83 | 10.65 | 11.69 | 13.68 | 14.23 | 14.55 | 17.10 | 16.70 | |
| Growth | +12.2% | +3.4% | +8.3% | +9.7% | +17.1% | +4.0% | +2.2% | +17.6% | −2.4% | |
| Liabilities | ||||||||||
| 0.00 | 0.04 | 0.00 | 0.00 | 0.52 | 0.01 | 0.00 | 0.00 | 0.40 | 0.00 | |
| 1.98 | 2.81 | 2.78 | 2.78 | 2.77 | 3.87 | 3.88 | 3.88 | 4.91 | 4.36 | |
| calc | 1.98 | 2.85 | 2.78 | 2.78 | 3.29 | 3.88 | 3.88 | 3.88 | 5.31 | 4.36 |
| 3.90 | 4.54 | 4.63 | 5.03 | 5.66 | 7.11 | 7.28 | 7.04 | 8.96 | 8.15 | |
| Equity | ||||||||||
| 1.77 | 2.18 | 2.44 | 2.90 | 3.27 | 3.75 | 4.11 | 4.62 | 5.21 | 5.59 | |
| 4.57 | 4.97 | 5.20 | 5.62 | 6.03 | 6.55 | 6.93 | 7.48 | 8.12 | 8.53 | |
| Growth | +8.7% | +4.7% | +8.1% | +7.2% | +8.6% | +5.9% | +8.0% | +8.5% | +5.0% | |
| Per share and net cash | ||||||||||
| calc | −1.72 | −2.71 | −2.74 | −2.51 | −2.09 | −3.65 | −3.71 | −2.95 | −4.75 | −4.18 |
| 132.3 | 132.3 | 131.8 | 132.4 | 132.5 | 132.7 | 132.9 | 132.1 | 132.1 | 130.6 | |
| calc | 34.55 | 37.55 | 39.49 | 42.47 | 45.49 | 49.32 | 52.13 | 56.65 | 61.46 | 65.28 |
Lines marked calc are worked out here from filed figures; point at one for how.