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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 74.5% | 70.7% | 71.3% | 69.1% | 72.3% | n/a | n/a | n/a | n/a | n/a | |
| 30.4% | 24.7% | 26.5% | 19.0% | −16.2% | 17.5% | 16.7% | 18.8% | −17.3% | 19.4% | |
| 22.9% | 4.8% | 21.8% | 13.2% | −21.2% | 15.1% | 13.7% | 17.8% | −18.5% | 14.6% | |
| 9.5% | 20.3% | 27.1% | 28.2% | 31.3% | 32.8% | 25.9% | 28.1% | 28.9% | 26.7% | |
| Spending | ||||||||||
| 25.8% | 31.1% | 28.1% | 23.5% | 23.6% | 22.0% | 20.6% | 20.7% | 23.1% | 20.6% | |
| 25.6% | 22.9% | 20.2% | 18.6% | 18.0% | 16.6% | 16.9% | 17.3% | 17.4% | 15.1% | |
| 6.3% | 5.1% | 4.2% | 3.2% | 1.8% | 2.1% | 2.4% | 2.7% | 2.6% | 2.7% | |
| 23.8% | 81.0% | 17.1% | 30.5% | n/a | 13.4% | 17.7% | 4.7% | n/a | 24.4% | |
| Returns | ||||||||||
| 27.6% | 8.6% | 35.1% | 6.7% | −23.8% | 19.5% | 20.4% | 27.3% | −54.8% | 38.2% | |
| 13.2% | 3.0% | 14.1% | 2.6% | −7.6% | 6.4% | 6.5% | 8.4% | −9.7% | 7.8% | |
| Balance and payout | ||||||||||
| 0.40 | 0.59 | 0.49 | 0.89 | 1.33 | 1.23 | 1.25 | 1.34 | 3.03 | 2.43 | |
| 51.5% | 64.7% | 59.6% | 60.2% | 68.0% | 67.1% | 67.9% | 69.0% | 82.3% | 79.4% | |
| 57.1% | 255.9% | 53.1% | 77.9% | n/a | 62.9% | 73.2% | 59.1% | n/a | 71.5% | |
| 150.7% | 119.6% | 48.0% | 135.3% | 42.3% | 70.1% | 105.7% | 78.2% | 34.9% | 39.3% | |