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 | 24.79 | 21.65 | 23.24 | 25.13 | 25.89 | 29.21 | 32.72 | 34.95 | 35.57 | 37.45 |
| Growth | −12.7% | +7.3% | +8.1% | +3.0% | +12.8% | +12.0% | +6.8% | +1.8% | +5.3% | |
| Operating income | 1.91 | 1.93 | 2.07 | 2.49 | n/a | 3.33 | 3.81 | 4.19 | 4.93 | 5.44 |
| Net income | 1.24 | 1.90 | 2.52 | 1.93 | n/a | 2.63 | 3.86 | 3.18 | 3.49 | 3.75 |
| Growth | +52.5% | +32.8% | −23.4% | +46.8% | −17.7% | +9.9% | +7.5% | |||
| EPS, diluted | 1.49 | 2.25 | 3.01 | 2.39 | n/a | 3.32 | 5.11 | 4.33 | 5.02 | 5.51 |
| Growth | +51.2% | +33.5% | −20.6% | +53.9% | −15.3% | +15.9% | +9.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.2% | 34.1% | 33.0% | 33.0% | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 7.7% | 8.9% | 8.9% | 9.9% | n/a | 11.4% | 11.6% | 12.0% | 13.8% | 14.5% |
| Net margin | 5.0% | 8.8% | 10.8% | 7.7% | n/a | 9.0% | 11.8% | 9.1% | 9.8% | 10.0% |
| Free cash flow margin | 6.0% | 5.3% | 3.3% | 8.9% | n/a | 8.3% | 7.0% | 9.2% | 6.8% | 7.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.34 | 2.19 | 1.90 | 3.47 | n/a | 3.98 | 3.80 | 5.02 | 4.99 | 5.63 |
| Capital expenditure | −0.85 | −1.04 | −1.12 | −1.23 | n/a | −1.55 | −1.52 | −1.82 | −2.58 | −2.71 |
| Free cash flow | 1.49 | 1.15 | 0.78 | 2.24 | n/a | 2.43 | 2.28 | 3.20 | 2.41 | 2.91 |
| Growth | −23.0% | −32.1% | +187.5% | −6.1% | +40.5% | −24.7% | +20.8% | |||
| Buybacks | n/a | n/a | −0.92 | −0.95 | −0.25 | −0.90 | −1.18 | −3.07 | −1.48 | −1.18 |
| Dividends paid | −0.36 | −0.48 | −0.53 | −0.59 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | 2.69 | 4.22 | 7.72 | 5.78 | 5.94 | 6.34 | 3.72 | 4.10 |
| Total debt | n/a | n/a | 9.96 | 9.21 | 10.96 | 9.94 | 9.54 | 11.54 | 13.85 | 17.53 |
| Net cash (debt) | n/a | n/a | −7.27 | −4.99 | −3.24 | −4.16 | −3.61 | −5.19 | −10.13 | −13.44 |
| Shareholders’ equity | 14.44 | 14.98 | 18.35 | 19.03 | 20.41 | 21.25 | 22.16 | 20.85 | 21.61 | 24.00 |
| Debt to equity | n/a | n/a | 0.54 | 0.48 | 0.54 | 0.47 | 0.43 | 0.55 | 0.64 | 0.73 |
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 | ||||||||||
| n/a | n/a | 2.69 | 4.22 | 7.72 | 5.78 | 5.94 | 6.34 | 3.72 | 4.10 | |
| n/a | n/a | 4.67 | 4.23 | 4.09 | 4.57 | 4.57 | n/a | n/a | n/a | |
| n/a | n/a | 3.51 | 3.08 | 3.12 | 3.61 | 4.19 | 4.29 | 4.76 | 5.25 | |
| 12.69 | 13.09 | 15.76 | 17.42 | n/a | n/a | 17.77 | 17.84 | 21.45 | 24.94 | |
| 7.40 | 6.91 | 8.12 | 8.09 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | 46.78 | 47.61 | 44.94 | 44.67 | 45.19 | n/a | n/a | n/a | |
| Growth | +1.8% | −5.6% | −0.6% | +1.2% | ||||||
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 1.40 | 1.76 | 2.88 | 1.06 | |
| n/a | n/a | 9.96 | 9.21 | 10.96 | 9.94 | 8.15 | 9.78 | 10.97 | 16.48 | |
| calc | n/a | n/a | 9.96 | 9.21 | 10.96 | 9.94 | 9.54 | 11.54 | 13.85 | 17.53 |
| n/a | n/a | 27.83 | 27.98 | 24.60 | 23.76 | 22.85 | n/a | n/a | n/a | |
| Equity | ||||||||||
| n/a | n/a | 11.71 | 11.35 | 11.57 | 19.77 | 22.50 | 22.92 | 24.04 | 25.59 | |
| 14.44 | 14.98 | 18.35 | 19.03 | 20.41 | 21.25 | 22.16 | 20.85 | 21.61 | 24.00 | |
| Growth | +3.7% | +22.5% | +3.7% | +7.3% | +4.1% | +4.3% | −5.9% | +3.6% | +11.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −7.27 | −4.99 | −3.24 | −4.16 | −3.61 | −5.19 | −10.13 | −13.44 |
| n/a | 839.0 | 843.4 | 799.6 | 795.1 | 774.1 | 752.1 | 690.4 | 718.6 | 706.9 | |
| calc | n/a | 17.85 | 21.76 | 23.80 | 25.67 | 27.44 | 29.46 | 30.21 | 30.07 | 33.95 |
Lines marked calc are worked out here from filed figures; point at one for how.