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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.08 | 2.54 | 2.62 | 6.31 | 10.56 | 11.13 | 12.22 | 12.11 | 16.16 | 17.20 | |
| 0.86 | 1.22 | 1.52 | 1.68 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.35 | 0.48 | 0.66 | 0.74 | 0.76 | 0.82 | 0.67 | 0.78 | 0.83 | 0.81 | |
| 2.40 | 2.74 | 2.91 | 2.91 | 1.90 | 2.89 | 2.81 | 2.83 | 2.80 | 2.67 | |
| 19.84 | 25.45 | 22.69 | 21.40 | 21.87 | 23.64 | 25.36 | 24.34 | 27.71 | 29.26 | |
| Growth | +28.3% | −10.9% | −5.7% | +2.2% | +8.1% | +7.3% | −4.0% | +13.8% | +5.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.99 | 1.99 | 0.50 | 1.96 | 1.75 | 1.88 | |
| 6.17 | 8.81 | 8.65 | 7.64 | 11.03 | 8.94 | 11.99 | 12.22 | 14.85 | 16.86 | |
| calc | 6.17 | 8.81 | 8.65 | 7.64 | 12.01 | 10.93 | 12.49 | 14.18 | 16.60 | 18.74 |
| 9.99 | 14.19 | 13.90 | 15.47 | 16.98 | 17.46 | 22.58 | 27.09 | 31.73 | 34.84 | |
| Equity | ||||||||||
| 11.33 | 13.94 | 18.37 | 23.23 | 23.29 | 24.45 | 27.54 | 31.83 | 36.53 | 40.67 | |
| 9.82 | 11.26 | 8.79 | 5.93 | 4.89 | 6.18 | 2.78 | −2.74 | −4.02 | −5.58 | |
| Growth | +14.7% | −22.0% | −32.5% | −17.5% | +26.3% | −55.0% | −198.6% | |||
| Per share and net cash | ||||||||||
| calc | −4.09 | −6.27 | −6.03 | −1.33 | −1.45 | 0.20 | −0.26 | −2.08 | −0.43 | −1.53 |
| 49.2 | 48.3 | 45.0 | 41.1 | 41.0 | 40.9 | 37.6 | 34.2 | 32.8 | 31.7 | |
| calc | 199.71 | 233.20 | 195.17 | 144.49 | 119.45 | 151.10 | 73.89 | −80.30 | −122.50 | −176.11 |
Lines marked calc are worked out here from filed figures; point at one for how.