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 | 10.74 | 12.68 | 14.53 | 15.07 | 6.80 | 10.96 | 17.09 | 21.37 | 23.74 | 26.92 |
| Growth | +18.0% | +14.6% | +3.7% | −54.9% | +61.2% | +56.0% | +25.0% | +11.1% | +13.4% | |
| Operating income | 2.91 | 4.54 | 5.34 | 5.35 | −0.63 | 2.50 | 5.10 | 5.84 | 7.56 | 8.83 |
| EPS, diluted | 42.65 | 46.86 | 83.26 | 111.82 | 1.44 | 28.17 | 76.35 | 117.40 | 172.69 | 165.57 |
| Growth | +9.9% | +77.7% | +34.3% | −98.7% | +1,856.3% | +171.0% | +53.8% | +47.1% | −4.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 96.1% | 98.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 27.1% | 35.8% | 36.8% | 35.5% | −9.3% | 22.8% | 29.9% | 27.3% | 31.8% | 32.8% |
| Free cash flow margin | 35.0% | 34.5% | 33.7% | 29.8% | −3.0% | 23.0% | 36.2% | 32.8% | 33.3% | 33.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.98 | 4.66 | 5.34 | 4.87 | 0.09 | 2.82 | 6.55 | 7.34 | 8.32 | 9.41 |
| Capital expenditure | −0.22 | −0.29 | −0.44 | −0.37 | −0.29 | −0.30 | −0.37 | −0.35 | −0.43 | −0.32 |
| Free cash flow | 3.76 | 4.37 | 4.90 | 4.50 | −0.20 | 2.52 | 6.19 | 7.00 | 7.89 | 9.09 |
| Growth | +16.2% | +11.9% | −8.1% | −104.5% | +145.9% | +13.1% | +12.8% | +15.1% | ||
| Buybacks | −1.01 | −1.83 | −5.97 | −8.19 | −1.30 | −0.16 | −6.62 | −10.38 | −6.51 | −6.44 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −1.17 | −1.25 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.08 | 2.54 | 2.62 | 6.31 | 10.56 | 11.13 | 12.22 | 12.11 | 16.16 | 17.20 |
| Total debt | 6.17 | 8.81 | 8.65 | 7.64 | 12.01 | 10.93 | 12.49 | 14.18 | 16.60 | 18.74 |
| Net cash (debt) | −4.09 | −6.27 | −6.03 | −1.33 | −1.45 | 0.20 | −0.26 | −2.08 | −0.43 | −1.53 |
| Shareholders’ equity | 9.82 | 11.26 | 8.79 | 5.93 | 4.89 | 6.18 | 2.78 | −2.74 | −4.02 | −5.58 |
| Debt to equity | 0.63 | 0.78 | 0.98 | 1.29 | 2.46 | 1.77 | 4.49 | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 10.74 | 12.68 | 14.53 | 15.07 | 6.80 | 10.96 | 17.09 | 21.37 | 23.74 | 26.92 | |
| Growth | +18.0% | +14.6% | +3.7% | −54.9% | +61.2% | +56.0% | +25.0% | +11.1% | +13.4% | |
| 0.42 | 0.24 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 10.33 | 12.44 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +20.4% | |||||||||
| 0.45 | 0.58 | 0.70 | 0.80 | 0.58 | 0.52 | 0.77 | 1.56 | 1.04 | 0.86 | |
| 2.91 | 4.54 | 5.34 | 5.35 | −0.63 | 2.50 | 5.10 | 5.84 | 7.56 | 8.83 | |
| Growth | +56.2% | +17.7% | +0.1% | −111.8% | +104.4% | +14.4% | +29.5% | +16.8% | ||
| 2.71 | 4.40 | 4.84 | 5.96 | 0.57 | 1.47 | 3.92 | 5.48 | 7.29 | 6.83 | |
| 0.58 | 2.06 | 0.84 | 1.09 | 0.51 | 0.30 | 0.87 | 1.19 | 1.41 | 1.43 | |
| Per share | ||||||||||
| 43.14 | 47.78 | 84.26 | 112.93 | 1.45 | 28.39 | 76.70 | 118.67 | 174.96 | 166.52 | |
| 42.65 | 46.86 | 83.26 | 111.82 | 1.44 | 28.17 | 76.35 | 117.40 | 172.69 | 165.57 | |
| Growth | +9.9% | +77.7% | +34.3% | −98.7% | +1,856.3% | +171.0% | +53.8% | +47.1% | −4.1% | |
| 49.5 | 49.0 | 47.4 | 43.1 | 41.0 | 41.0 | 39.9 | 36.1 | 33.6 | 32.5 | |
| 50.1 | 50.0 | 48.0 | 43.5 | 41.2 | 41.4 | 40.1 | 36.5 | 34.1 | 32.6 | |
| Growth | −0.2% | −3.9% | −9.4% | −5.4% | +0.5% | −3.2% | −8.8% | −6.8% | −4.2% | |