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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 3.98 | 4.66 | 5.34 | 4.87 | 0.09 | 2.82 | 6.55 | 7.34 | 8.32 | 9.41 | |
| Growth | +17.0% | +14.5% | −8.9% | −98.3% | +3,217.6% | +132.4% | +12.1% | +13.3% | +13.0% | |
| n/a | 0.36 | 0.43 | 0.47 | 0.46 | 0.42 | 0.45 | 0.50 | 0.59 | 0.62 | |
| Investment | ||||||||||
| −0.22 | −0.29 | −0.44 | −0.37 | −0.29 | −0.30 | −0.37 | −0.35 | −0.43 | −0.32 | |
| calc | 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% | ||
| calc | 75.19 | 87.56 | 101.96 | 103.36 | −4.88 | 60.83 | 154.45 | 191.60 | 231.74 | 278.41 |
| −3.33 | −4.20 | 2.22 | 7.05 | 2.64 | −1.00 | −0.52 | 1.49 | 0.13 | −0.31 | |
| Financing | ||||||||||
| −0.00 | −0.08 | −7.43 | −8.22 | 1.53 | −1.24 | −4.90 | −8.91 | −4.20 | −8.92 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −1.17 | −1.25 | |
| −1.01 | −1.83 | −5.97 | −8.19 | −1.30 | −0.16 | −6.62 | −10.38 | −6.51 | −6.44 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.