Closing prices at the end of each trading day, from 11 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 | 45.52 | 54.86 | 53.04 | 52.33 | 46.88 | 54.30 | 57.79 | 59.38 | 59.77 | 59.32 |
| Growth | +20.5% | −3.3% | −1.3% | −10.4% | +15.8% | +6.4% | +2.8% | +0.7% | −0.7% | |
| Operating income | 12.88 | 16.46 | 16.41 | 16.10 | 9.62 | 13.82 | 14.52 | 13.97 | 15.49 | 15.41 |
| Net income | 1.24 | 7.99 | 4.37 | 9.17 | 1.41 | 4.67 | 5.97 | 5.34 | 5.86 | 6.84 |
| Growth | +543.8% | −45.3% | +109.9% | −84.7% | +232.4% | +27.8% | −10.5% | +9.6% | +16.8% | |
| EPS, diluted | 0.71 | 3.98 | 2.17 | 4.53 | 0.69 | 2.28 | 2.91 | 2.60 | 2.86 | 3.39 |
| Growth | +460.6% | −45.5% | +108.8% | −84.8% | +230.4% | +27.6% | −10.7% | +10.0% | +18.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 60.9% | 61.8% | 62.4% | 61.1% | 58.1% | 57.5% | 54.5% | 53.9% | 55.3% | 55.9% |
| Operating margin | 28.3% | 30.0% | 30.9% | 30.8% | 20.5% | 25.5% | 25.1% | 23.5% | 25.9% | 26.0% |
| Net margin | 2.7% | 14.6% | 8.2% | 17.5% | 3.0% | 8.6% | 10.3% | 9.0% | 9.8% | 11.5% |
| Free cash flow margin | 11.3% | 18.7% | 19.0% | 16.9% | 15.2% | 16.9% | 14.1% | 14.5% | 18.7% | 18.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.11 | 14.92 | 15.06 | 14.04 | 10.89 | 14.80 | 13.30 | 13.27 | 15.06 | 14.88 |
| Capital expenditure | −4.98 | −4.68 | −5.01 | −5.17 | −3.78 | −5.64 | −5.16 | −4.64 | −3.86 | −3.66 |
| Free cash flow | 5.13 | 10.24 | 10.06 | 8.86 | 7.11 | 9.16 | 8.14 | 8.63 | 11.19 | 11.23 |
| Growth | +99.6% | −1.8% | −11.9% | −19.8% | +28.8% | −11.1% | +6.0% | +29.7% | +0.3% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.36 | −0.94 | −2.30 |
| Dividends paid | −8.45 | −9.28 | −7.76 | −5.02 | −1.80 | −2.36 | −2.44 | −3.01 | −2.67 | −4.54 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.58 | 10.47 | 7.07 | 7.24 | 15.25 | 12.10 | 9.97 | 10.33 | 11.17 | 11.64 |
| Shareholders’ equity | 71.34 | 72.58 | 64.49 | 75.72 | 68.02 | 68.67 | 73.40 | 81.85 | 78.24 | 87.29 |
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 | ||||||||||
| 10.11 | 14.92 | 15.06 | 14.04 | 10.89 | 14.80 | 13.30 | 13.27 | 15.06 | 14.88 | |
| Growth | +47.6% | +1.0% | −6.8% | −22.4% | +35.9% | −10.1% | −0.2% | +13.5% | −1.1% | |
| Investment | ||||||||||
| −4.98 | −4.68 | −5.01 | −5.17 | −3.78 | −5.64 | −5.16 | −4.64 | −3.86 | −3.66 | |
| calc | 5.13 | 10.24 | 10.06 | 8.86 | 7.11 | 9.16 | 8.14 | 8.63 | 11.19 | 11.23 |
| Growth | +99.6% | −1.8% | −11.9% | −19.8% | +28.8% | −11.1% | +6.0% | +29.7% | +0.3% | |
| −60.08 | 7.87 | −3.97 | −4.93 | 6.34 | −5.88 | −4.34 | −4.39 | −3.26 | −3.44 | |
| Financing | ||||||||||
| 50.73 | −21.33 | −14.35 | −8.76 | −8.48 | −11.60 | −10.90 | −8.56 | −9.85 | −11.45 | |
| −8.45 | −9.28 | −7.76 | −5.02 | −1.80 | −2.36 | −2.44 | −3.01 | −2.67 | −4.54 | |
| n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.36 | −0.94 | −2.30 | |
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.