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 | 19.43 | 20.78 | 22.56 | 26.15 | 42.52 | 46.39 | 46.16 | 45.01 | 48.30 | 48.19 |
| Growth | +6.9% | +8.6% | +15.9% | +62.6% | +9.1% | −0.5% | −2.5% | +7.3% | −0.2% | |
| Net income | 4.46 | 1.01 | 4.92 | 3.44 | −9.02 | 6.99 | 6.33 | 8.03 | −8.95 | 7.05 |
| Growth | −77.4% | +388.6% | −30.1% | −362.1% | −9.5% | +26.8% | −211.5% | |||
| EPS, diluted | 2.65 | 0.61 | 3.01 | 2.01 | −3.99 | 3.12 | 2.95 | 3.86 | −4.41 | 3.46 |
| Growth | −77.0% | +393.4% | −33.2% | −298.5% | −5.4% | +30.8% | −214.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 74.5% | 70.7% | 71.3% | 69.1% | 72.3% | n/a | n/a | n/a | n/a | n/a |
| Net margin | 22.9% | 4.8% | 21.8% | 13.2% | −21.2% | 15.1% | 13.7% | 17.8% | −18.5% | 14.6% |
| Free cash flow margin | 9.5% | 20.3% | 27.1% | 28.2% | 31.3% | 32.8% | 25.9% | 28.1% | 28.9% | 26.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.06 | 5.28 | 7.07 | 8.21 | 14.05 | 16.21 | 13.07 | 13.86 | 15.19 | 14.16 |
| Capital expenditure | −1.22 | −1.06 | −0.95 | −0.84 | −0.75 | −0.97 | −1.12 | −1.21 | −1.25 | −1.31 |
| Free cash flow | 1.84 | 4.22 | 6.12 | 7.37 | 13.30 | 15.23 | 11.95 | 12.65 | 13.94 | 12.85 |
| Growth | +129.0% | +44.9% | +20.6% | +80.3% | +14.5% | −21.6% | +5.9% | +10.2% | −7.9% | |
| Buybacks | −0.23 | −2.47 | −0.32 | −7.30 | −1.55 | −6.29 | −8.00 | −5.16 | 0.00 | 0.00 |
| Dividends paid | −2.55 | −2.58 | −2.61 | −2.68 | −4.08 | −4.40 | −4.63 | −4.74 | −4.86 | −5.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.24 | 5.42 | 6.91 | 12.35 | 14.55 | 13.98 | 9.12 | 11.46 | 10.35 | 10.21 |
| Total debt | 6.47 | 6.98 | 6.90 | 46.15 | 50.34 | 44.37 | 38.95 | 39.53 | 49.43 | 44.83 |
| Net cash (debt) | −2.23 | −1.55 | 0.02 | −33.80 | −35.79 | −30.39 | −29.83 | −28.06 | −39.09 | −34.62 |
| Shareholders’ equity | 16.18 | 11.74 | 14.03 | 51.60 | 37.82 | 35.95 | 31.06 | 29.43 | 16.34 | 18.47 |
| Debt to equity | 0.40 | 0.59 | 0.49 | 0.89 | 1.33 | 1.23 | 1.25 | 1.34 | 3.03 | 2.43 |
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 | ||||||||||
| 4.24 | 5.42 | 6.91 | 12.35 | 14.55 | 13.98 | 9.12 | 11.46 | 10.35 | 10.21 | |
| 3.77 | 4.35 | 4.64 | 6.48 | 7.22 | 7.98 | 8.15 | 8.88 | 9.01 | 9.59 | |
| 1.24 | 1.17 | 1.20 | 4.29 | 2.07 | 2.10 | 2.34 | 2.66 | 2.56 | 2.69 | |
| 4.98 | 5.00 | 5.03 | 6.25 | 5.89 | 6.05 | 6.26 | 6.65 | 7.14 | 7.54 | |
| 6.88 | 6.86 | 6.54 | 22.49 | 20.55 | 20.50 | 21.15 | 21.17 | 21.72 | 21.75 | |
| 33.71 | 33.55 | 34.99 | 129.94 | 118.48 | 109.31 | 96.82 | 95.16 | 92.60 | 90.04 | |
| Growth | −0.5% | +4.3% | +271.4% | −8.8% | −7.7% | −11.4% | −1.7% | −2.7% | −2.8% | |
| Liabilities | ||||||||||
| 0.75 | 0.00 | 1.25 | 2.76 | 2.00 | 4.76 | 3.90 | 2.87 | 1.83 | 1.98 | |
| 5.72 | 6.98 | 5.65 | 43.39 | 48.34 | 39.61 | 35.06 | 36.65 | 47.60 | 42.85 | |
| calc | 6.47 | 6.98 | 6.90 | 46.15 | 50.34 | 44.37 | 38.95 | 39.53 | 49.43 | 44.83 |
| 17.36 | 21.70 | 20.86 | 78.25 | 80.60 | 73.31 | 65.70 | 65.67 | 76.22 | 71.53 | |
| Equity | ||||||||||
| 33.51 | 31.16 | 34.07 | 34.47 | 21.28 | 23.82 | 25.50 | 28.77 | 14.91 | 16.90 | |
| 16.18 | 11.74 | 14.03 | 51.60 | 37.82 | 35.95 | 31.06 | 29.43 | 16.34 | 18.47 | |
| Growth | −27.4% | +19.5% | +267.7% | −26.7% | −5.0% | −13.6% | −5.3% | −44.5% | +13.1% | |
| Per share and net cash | ||||||||||
| calc | −2.23 | −1.55 | 0.02 | −33.80 | −35.79 | −30.39 | −29.83 | −28.06 | −39.09 | −34.62 |
| 1,673 | 1,633 | 1,633 | 2,258 | 2,240 | 2,180 | 2,099 | 2,022 | 2,029 | 2,036 | |
| calc | 9.67 | 7.19 | 8.59 | 22.86 | 16.88 | 16.49 | 14.80 | 14.55 | 8.05 | 9.07 |
Lines marked calc are worked out here from filed figures; point at one for how.