Closing prices at the end of each trading day, from 13 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 | 3.77 | 4.71 | 5.21 | 5.25 | 4.88 | 5.20 | 5.52 | 7.36 | 8.56 | 9.04 |
| Growth | +24.8% | +10.6% | +0.8% | −7.1% | +6.5% | +6.3% | +33.4% | +16.3% | +5.5% | |
| Operating income | 0.41 | 0.55 | 0.65 | 0.49 | 0.37 | 0.59 | 0.62 | 0.65 | 1.01 | 1.22 |
| Net income | 0.26 | 0.33 | 0.55 | 0.40 | 0.25 | 0.43 | 0.36 | 0.61 | 0.89 | 0.96 |
| Growth | +27.3% | +65.9% | −27.0% | −36.7% | +68.1% | −16.9% | +71.5% | +46.1% | +7.5% | |
| EPS, diluted | 1.45 | 1.83 | 3.03 | 2.21 | 1.40 | 2.35 | 1.96 | 2.79 | 3.65 | 3.92 |
| Growth | +26.2% | +65.6% | −27.1% | −36.7% | +67.9% | −16.6% | +42.3% | +30.8% | +7.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.8% | 39.2% | 38.9% | 39.0% | 37.5% | 38.0% | 37.7% | 36.9% | 37.5% | 38.5% |
| Operating margin | 10.8% | 11.7% | 12.6% | 9.3% | 7.5% | 11.3% | 11.3% | 8.9% | 11.8% | 13.5% |
| Net margin | 6.9% | 7.0% | 10.5% | 7.6% | 5.2% | 8.2% | 6.4% | 8.3% | 10.4% | 10.6% |
| Free cash flow margin | 9.9% | 11.0% | 6.7% | 11.7% | 13.1% | 6.4% | 7.0% | 7.7% | 11.0% | 10.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.50 | 0.69 | 0.59 | 0.84 | 0.82 | 0.54 | 0.60 | 0.84 | 1.26 | 1.24 |
| Capital expenditure | −0.12 | −0.17 | −0.24 | −0.23 | −0.18 | −0.21 | −0.21 | −0.27 | −0.32 | −0.33 |
| Free cash flow | 0.37 | 0.52 | 0.35 | 0.61 | 0.64 | 0.33 | 0.39 | 0.57 | 0.94 | 0.91 |
| Growth | +38.3% | −32.4% | +75.6% | +4.6% | −48.5% | +17.6% | +45.9% | +66.4% | −3.4% | |
| Buybacks | −0.00 | −0.03 | −0.06 | −0.04 | −0.06 | −0.07 | −0.05 | −0.03 | −0.02 | −0.02 |
| Dividends paid | −0.11 | −0.13 | −0.15 | −0.17 | −0.19 | −0.20 | −0.22 | −0.30 | −0.35 | −0.39 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.31 | 0.41 | 0.30 | 0.72 | 1.88 | 1.35 | 0.94 | 1.02 | 1.12 | 1.48 |
| Total debt | 2.11 | 2.20 | 2.05 | 2.04 | 2.48 | 2.44 | 1.88 | 2.27 | 1.98 | 1.41 |
| Net cash (debt) | −1.80 | −1.79 | −1.76 | −1.32 | −0.61 | −1.09 | −0.94 | −1.25 | −0.86 | 0.07 |
| Shareholders’ equity | 2.19 | 2.50 | 2.77 | 2.96 | 2.97 | 3.22 | 3.49 | 10.17 | 10.64 | 11.48 |
| Debt to equity | 0.96 | 0.88 | 0.74 | 0.69 | 0.84 | 0.76 | 0.54 | 0.22 | 0.19 | 0.12 |
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 | ||||||||||
| 0.31 | 0.41 | 0.30 | 0.72 | 1.88 | 1.35 | 0.94 | 1.02 | 1.12 | 1.48 | |
| 0.84 | 0.96 | 1.03 | 1.04 | 0.92 | 0.95 | 1.10 | 1.62 | 1.67 | 1.76 | |
| 0.52 | 0.52 | 0.60 | 0.54 | 0.56 | 0.70 | 0.80 | 1.02 | 1.00 | 0.98 | |
| 0.62 | 0.64 | 0.66 | 0.66 | 0.66 | 0.64 | 0.63 | 1.17 | 1.15 | 1.16 | |
| 2.63 | 2.77 | 2.98 | 2.84 | 2.85 | 2.79 | 2.72 | 7.59 | 7.98 | 8.33 | |
| 6.47 | 6.86 | 7.22 | 7.71 | 8.75 | 8.28 | 7.95 | 16.11 | 16.49 | 17.63 | |
| Growth | +6.0% | +5.3% | +6.8% | +13.5% | −5.4% | −3.9% | +102.6% | +2.4% | +6.9% | |
| Liabilities | ||||||||||
| 2.11 | 2.20 | 2.05 | 2.04 | 2.48 | 2.44 | 1.88 | 2.27 | 1.98 | 1.41 | |
| calc | 2.11 | 2.20 | 2.05 | 2.04 | 2.48 | 2.44 | 1.88 | 2.27 | 1.98 | 1.41 |
| 4.27 | 4.34 | 4.44 | 4.74 | 5.77 | 5.05 | 4.45 | 5.94 | 5.61 | 5.89 | |
| Equity | ||||||||||
| 1.03 | 1.23 | 1.64 | 1.87 | 1.93 | 2.15 | 2.29 | 2.60 | 3.14 | 3.71 | |
| 2.19 | 2.50 | 2.77 | 2.96 | 2.97 | 3.22 | 3.49 | 10.17 | 10.64 | 11.48 | |
| Growth | +14.3% | +10.6% | +6.8% | +0.4% | +8.4% | +8.6% | +191.0% | +4.7% | +7.9% | |
| Per share and net cash | ||||||||||
| calc | −1.80 | −1.79 | −1.76 | −1.32 | −0.61 | −1.09 | −0.94 | −1.25 | −0.86 | 0.07 |
| 179.4 | 179.9 | 179.7 | 180.1 | 180.4 | 180.4 | 180.3 | 241.5 | 243.0 | 243.6 | |
| calc | 12.21 | 13.92 | 15.40 | 16.42 | 16.46 | 17.84 | 19.38 | 42.09 | 43.80 | 47.13 |
Lines marked calc are worked out here from filed figures; point at one for how.