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 | 90.27 | 110.86 | 136.82 | 161.86 | 182.53 | 257.64 | 282.84 | 307.39 | 350.02 | 402.84 |
| Growth | +22.8% | +23.4% | +18.3% | +12.8% | +41.2% | +9.8% | +8.7% | +13.9% | +15.1% | |
| Operating income | 23.72 | 26.18 | 27.52 | 34.23 | 41.22 | 78.71 | 74.84 | 84.29 | 112.39 | 129.04 |
| Net income | 19.48 | 12.66 | 30.74 | 34.34 | 40.27 | 76.03 | 59.97 | 73.80 | 100.12 | 132.17 |
| Growth | −35.0% | +142.7% | +11.7% | +17.3% | +88.8% | −21.1% | +23.0% | +35.7% | +32.0% | |
| EPS, diluted | 27.85 | 18.00 | 43.70 | 49.16 | 2.93 | 5.61 | 4.56 | 5.80 | 8.04 | 10.81 |
| Growth | −35.4% | +142.8% | +12.5% | −94.0% | +91.5% | −18.7% | +27.2% | +38.6% | +34.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 26.3% | 23.6% | 20.1% | 21.1% | 22.6% | 30.6% | 26.5% | 27.4% | 32.1% | 32.0% |
| Net margin | 21.6% | 11.4% | 22.5% | 21.2% | 22.1% | 29.5% | 21.2% | 24.0% | 28.6% | 32.8% |
| Free cash flow margin | 28.6% | 21.6% | 16.7% | 19.1% | 23.5% | 26.0% | 21.2% | 22.6% | 20.8% | 18.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 36.04 | 37.09 | 47.97 | 54.52 | 65.12 | 91.65 | 91.50 | 101.75 | 125.30 | 164.71 |
| Capital expenditure | −10.21 | −13.18 | −25.14 | −23.55 | −22.28 | −24.64 | −31.49 | −32.25 | −52.54 | −91.45 |
| Free cash flow | 25.82 | 23.91 | 22.83 | 30.97 | 42.84 | 67.01 | 60.01 | 69.50 | 72.76 | 73.27 |
| Growth | −7.4% | −4.5% | +35.7% | +38.3% | +56.4% | −10.4% | +15.8% | +4.7% | +0.7% | |
| Buybacks | −3.69 | −4.85 | −9.08 | −18.40 | −31.15 | −50.27 | −59.30 | −61.50 | −62.22 | −45.71 |
| Dividends paid | 0.00 | 0.00 | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −7.36 | −10.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.92 | 10.72 | 16.70 | 18.50 | 26.47 | 20.95 | 21.88 | 24.05 | 23.47 | 30.71 |
| Total debt | 3.94 | 3.94 | 3.95 | 3.96 | 16.32 | 15.44 | 15.31 | 12.87 | 11.88 | 48.54 |
| Net cash (debt) | 8.98 | 6.77 | 12.75 | 14.54 | 10.15 | 5.51 | 6.57 | 11.18 | 11.58 | −17.84 |
| Shareholders’ equity | 139.04 | 152.50 | 177.63 | 201.44 | 222.54 | 251.64 | 256.14 | 283.38 | 325.08 | 415.27 |
| Debt to equity | 0.03 | 0.03 | 0.02 | 0.02 | 0.07 | 0.06 | 0.06 | 0.05 | 0.04 | 0.12 |
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 | ||||||||||
| 12.92 | 10.72 | 16.70 | 18.50 | 26.47 | 20.95 | 21.88 | 24.05 | 23.47 | 30.71 | |
| 14.14 | 18.34 | 20.84 | 25.33 | 30.93 | 39.30 | 40.26 | 47.96 | 52.34 | 62.89 | |
| 0.27 | 0.75 | 1.11 | 1.00 | 0.73 | 1.17 | 2.67 | n/a | n/a | 2.44 | |
| 34.23 | 42.38 | 59.72 | 73.65 | 84.75 | 97.60 | 112.67 | 134.35 | 171.04 | n/a | |
| 16.47 | 16.75 | 17.89 | 20.62 | 21.18 | 22.96 | 28.96 | 29.20 | 31.89 | 33.38 | |
| 167.50 | 197.30 | 232.79 | 275.91 | 319.62 | 359.27 | 365.26 | 402.39 | 450.26 | 595.28 | |
| Growth | +17.8% | +18.0% | +18.5% | +15.8% | +12.4% | +1.7% | +10.2% | +11.9% | +32.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.00 | 1.00 | 0.00 | 0.00 | 1.00 | 1.00 | 2.00 | |
| 3.94 | 3.94 | 3.95 | 3.96 | 15.32 | 15.44 | 15.31 | 11.87 | 10.88 | 46.55 | |
| calc | 3.94 | 3.94 | 3.95 | 3.96 | 16.32 | 15.44 | 15.31 | 12.87 | 11.88 | 48.54 |
| 28.46 | 44.79 | 55.16 | 74.47 | 97.07 | 107.63 | 109.12 | 119.01 | 125.17 | 180.02 | |
| Equity | ||||||||||
| 105.13 | 113.25 | 134.89 | 152.12 | 163.40 | 191.48 | 195.56 | 211.25 | 245.08 | 324.06 | |
| 139.04 | 152.50 | 177.63 | 201.44 | 222.54 | 251.64 | 256.14 | 283.38 | 325.08 | 415.27 | |
| Growth | +9.7% | +16.5% | +13.4% | +10.5% | +13.1% | +1.8% | +10.6% | +14.7% | +27.7% | |
| Per share and net cash | ||||||||||
| calc | 8.98 | 6.77 | 12.75 | 14.54 | 10.15 | 5.51 | 6.57 | 11.18 | 11.58 | −17.84 |
| 691.3 | 694.8 | 695.6 | 688.3 | 675.2 | 13,242 | 12,849 | 12,460 | 12,211 | 12,088 | |
| calc | 201.12 | 219.50 | 255.38 | 292.65 | 329.59 | 19.00 | 19.93 | 22.74 | 26.62 | 34.35 |
Lines marked calc are worked out here from filed figures; point at one for how.