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 | 5.38 | 5.76 | 3.80 | 4.56 | 4.63 | 5.25 | 5.83 | 3.91 | 4.08 | 4.16 |
| Growth | +7.0% | −34.0% | +20.1% | +1.5% | +13.4% | +10.9% | −32.8% | +4.3% | +1.9% | |
| Operating income | 1.06 | 1.14 | 0.65 | 0.44 | 0.54 | 0.81 | 0.99 | 0.57 | 0.72 | 0.72 |
| Net income | 0.87 | 1.04 | 2.91 | 0.74 | 1.61 | n/a | 0.76 | 0.87 | 0.83 | 0.58 |
| Growth | +19.7% | +179.0% | −74.6% | +118.3% | +14.6% | −3.8% | −30.5% | |||
| EPS, diluted | 2.51 | 2.96 | 8.21 | 1.97 | 4.49 | 1.63 | 2.10 | 2.43 | 2.36 | 1.73 |
| Growth | +17.9% | +177.4% | −76.0% | +127.9% | −63.7% | +28.8% | +15.7% | −2.9% | −26.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 49.9% | 50.8% | 57.5% | 54.4% | 56.3% | 57.2% | 57.7% | 63.3% | 64.2% | 63.5% |
| Operating margin | 19.7% | 19.9% | 17.0% | 9.7% | 11.6% | 15.5% | 16.9% | 14.7% | 17.6% | 17.3% |
| Net margin | 16.2% | 18.1% | 76.7% | 16.2% | 34.8% | n/a | 13.0% | 22.1% | 20.4% | 13.9% |
| Free cash flow margin | 19.1% | 18.5% | 33.5% | 26.2% | 29.4% | 17.3% | 20.7% | 32.6% | 35.3% | 23.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.14 | 1.18 | 1.34 | 1.27 | 1.44 | 0.96 | 1.30 | 1.35 | 1.53 | 1.08 |
| Capital expenditure | −0.11 | −0.11 | −0.07 | −0.07 | −0.08 | −0.05 | −0.10 | −0.08 | −0.09 | −0.11 |
| Free cash flow | 1.03 | 1.07 | 1.27 | 1.20 | 1.36 | 0.91 | 1.21 | 1.28 | 1.44 | 0.98 |
| Growth | +3.7% | +19.6% | −6.1% | +13.7% | −33.1% | +32.5% | +5.6% | +13.0% | −32.1% | |
| Buybacks | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.44 | −0.27 | −0.89 | −1.61 |
| Dividends paid | −0.05 | −0.10 | −0.10 | −0.09 | −0.09 | −0.10 | −0.10 | −0.10 | −0.11 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.80 | 0.96 | 1.18 | 1.21 | 1.82 | 0.82 | 0.71 | 1.89 | 0.81 | 0.38 |
| Total debt | 3.36 | 4.06 | 3.43 | 6.33 | 4.23 | 3.96 | 3.25 | 3.65 | 3.71 | 3.21 |
| Net cash (debt) | −2.55 | −3.09 | −2.25 | −5.12 | −2.41 | −3.14 | −2.54 | −1.76 | −2.89 | −2.83 |
| Shareholders’ equity | 2.69 | 3.79 | 6.60 | 7.39 | 8.96 | 9.51 | 9.68 | 10.32 | 10.19 | 6.45 |
| Debt to equity | 1.25 | 1.07 | 0.52 | 0.86 | 0.47 | 0.42 | 0.34 | 0.35 | 0.36 | 0.50 |
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 | ||||||||||
| 0.80 | 0.96 | 1.18 | 1.21 | 1.82 | 0.82 | 0.71 | 1.89 | 0.81 | 0.38 | |
| 0.95 | 1.02 | 1.20 | 0.89 | 0.81 | 0.93 | 0.96 | 0.96 | 0.66 | 0.68 | |
| 0.54 | 0.51 | 0.57 | 0.42 | 0.46 | 0.51 | 0.54 | 0.54 | 0.27 | 0.29 | |
| 0.55 | 0.61 | 0.40 | 0.42 | 0.42 | 0.40 | 0.42 | 0.44 | 0.23 | 0.27 | |
| 3.45 | 4.56 | 4.99 | 7.24 | 7.36 | 9.15 | 9.05 | 7.27 | 7.22 | 7.30 | |
| 8.19 | 10.50 | 12.91 | 17.44 | 16.05 | 16.47 | 15.89 | 16.91 | 17.02 | 11.74 | |
| Growth | +28.2% | +22.9% | +35.1% | −8.0% | +2.6% | −3.5% | +6.4% | +0.6% | −31.0% | |
| Liabilities | ||||||||||
| n/a | 0.00 | 0.46 | 1.50 | 1.40 | 2.15 | 1.00 | 0.00 | 0.38 | 0.90 | |
| 3.36 | 4.06 | 2.97 | 4.83 | 2.83 | 1.81 | 2.25 | 3.65 | 3.33 | 2.31 | |
| calc | 3.36 | 4.06 | 3.43 | 6.33 | 4.23 | 3.96 | 3.25 | 3.65 | 3.71 | 3.21 |
| Equity | ||||||||||
| 0.40 | 1.35 | 3.55 | 4.13 | 5.55 | 6.02 | 6.74 | 7.51 | 8.23 | 5.43 | |
| 2.69 | 3.79 | 6.60 | 7.39 | 8.96 | 9.51 | 9.68 | 10.32 | 10.19 | 6.45 | |
| Growth | +41.0% | +74.0% | +12.0% | +21.4% | +6.1% | +1.8% | +6.6% | −1.3% | −36.7% | |
| Per share and net cash | ||||||||||
| calc | −2.55 | −3.09 | −2.25 | −5.12 | −2.41 | −3.14 | −2.54 | −1.76 | −2.89 | −2.83 |
| 345.9 | 347.8 | 334.5 | 336.0 | 337.9 | 359.1 | 352.9 | 350.7 | 341.2 | 313.4 | |
| calc | 7.77 | 10.90 | 19.72 | 21.99 | 26.53 | 26.49 | 27.44 | 29.42 | 29.86 | 20.59 |
Lines marked calc are worked out here from filed figures; point at one for how.