Closing prices at the end of each trading day, from 13 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 | 9.55 | 10.31 | 11.33 | 11.55 | 13.98 | 13.14 | 11.86 | 12.16 | 13.01 | 13.95 |
| Growth | +7.9% | +9.9% | +2.0% | +21.0% | −6.0% | −9.7% | +2.5% | +7.0% | +7.2% | |
| Operating income | 1.27 | 1.31 | 1.33 | 1.33 | 2.45 | 3.05 | 1.44 | 0.73 | 1.09 | 1.38 |
| Net income | 0.71 | 1.23 | 0.88 | 0.82 | 1.56 | 2.38 | 1.28 | 0.42 | 0.75 | 0.88 |
| Growth | +72.4% | −28.0% | −6.8% | +88.9% | +52.8% | −46.2% | −67.3% | +78.5% | +17.5% | |
| EPS, diluted | 6.82 | 11.81 | 8.61 | 8.35 | 15.88 | 24.39 | 13.97 | 4.77 | 8.84 | 10.46 |
| Growth | +73.2% | −27.1% | −3.0% | +90.2% | +53.6% | −42.7% | −65.9% | +85.3% | +18.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.9% | 30.0% | 28.0% | 28.1% | 35.4% | 38.0% | 31.3% | 27.7% | 27.9% | 28.8% |
| Operating margin | 13.3% | 12.7% | 11.7% | 11.5% | 17.5% | 23.2% | 12.1% | 6.0% | 8.4% | 9.9% |
| Net margin | 7.5% | 11.9% | 7.8% | 7.1% | 11.1% | 18.1% | 10.8% | 3.4% | 5.7% | 6.3% |
| Free cash flow margin | 9.6% | 11.5% | 8.2% | 9.0% | 12.5% | 20.5% | 12.9% | 7.2% | 8.4% | 8.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.20 | 1.50 | 1.31 | 1.44 | 2.14 | 3.11 | 1.96 | 1.33 | 1.59 | 1.64 |
| Capital expenditure | −0.28 | −0.31 | −0.38 | −0.40 | −0.38 | −0.42 | −0.43 | −0.45 | −0.49 | −0.43 |
| Free cash flow | 0.92 | 1.19 | 0.93 | 1.04 | 1.75 | 2.69 | 1.53 | 0.87 | 1.10 | 1.21 |
| Growth | +29.1% | −21.9% | +12.8% | +67.9% | +53.3% | −43.2% | −42.7% | +25.4% | +10.0% | |
| Buybacks | −0.04 | −0.34 | −0.70 | −0.45 | −0.10 | −1.67 | −1.10 | −1.00 | −0.25 | −0.45 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | −0.20 | −0.25 | −0.24 | −0.24 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.43 | 0.32 | 0.43 | 0.34 | 1.32 | 1.47 | 0.32 | 0.54 | 1.52 | 0.53 |
| Total debt | 5.84 | 6.75 | 6.00 | 5.79 | 5.42 | 5.42 | 5.04 | 4.05 | 6.33 | 5.58 |
| Net cash (debt) | −5.41 | −6.44 | −5.57 | −5.45 | −4.10 | −3.94 | −4.72 | −3.52 | −4.81 | −5.05 |
| Shareholders’ equity | 5.52 | 6.80 | 7.05 | 7.64 | 9.44 | 10.27 | 10.10 | 7.88 | 8.05 | 8.62 |
| Debt to equity | 1.06 | 0.99 | 0.85 | 0.76 | 0.57 | 0.53 | 0.50 | 0.51 | 0.79 | 0.65 |
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 | ||||||||||
| 0.43 | 0.32 | 0.43 | 0.34 | 1.32 | 1.47 | 0.32 | 0.54 | 1.52 | 0.53 | |
| 1.33 | 1.53 | 1.47 | 1.54 | 2.48 | 2.26 | 1.79 | 1.91 | 1.94 | 2.10 | |
| 0.21 | 0.23 | 0.24 | 0.24 | 0.42 | 0.40 | 0.47 | 0.47 | 0.49 | 0.53 | |
| 1.72 | 1.71 | 1.74 | 2.64 | 2.73 | 2.82 | 2.79 | 2.91 | 3.05 | 3.08 | |
| 6.42 | 7.40 | 7.36 | 7.87 | 7.75 | 5.89 | 6.12 | 6.14 | 6.37 | 6.79 | |
| 14.25 | 16.67 | 16.19 | 18.05 | 20.07 | 20.39 | 20.16 | 16.73 | 18.38 | 18.39 | |
| Growth | +17.0% | −2.9% | +11.5% | +11.2% | +1.6% | −1.1% | −17.0% | +9.9% | +0.1% | |
| Liabilities | ||||||||||
| 0.54 | 0.41 | 0.01 | n/a | n/a | n/a | n/a | n/a | 1.00 | 0.50 | |
| 5.30 | 6.34 | 5.99 | 5.79 | 5.42 | 5.42 | 5.04 | 4.05 | 5.33 | 5.08 | |
| calc | 5.84 | 6.75 | 6.00 | 5.79 | 5.42 | 5.42 | 5.04 | 4.05 | 6.33 | 5.58 |
| 8.73 | 9.85 | 9.19 | 10.46 | 10.61 | 10.09 | 10.04 | 8.83 | 10.31 | 9.76 | |
| Equity | ||||||||||
| 4.97 | 6.20 | 7.16 | 7.98 | 9.48 | 10.46 | 10.58 | 7.89 | 8.30 | 8.64 | |
| 5.52 | 6.80 | 7.05 | 7.64 | 9.44 | 10.27 | 10.10 | 7.88 | 8.05 | 8.62 | |
| Growth | +23.3% | +3.6% | +8.5% | +23.5% | +8.9% | −1.7% | −22.0% | +2.3% | +7.0% | |
| Per share and net cash | ||||||||||
| calc | −5.41 | −6.44 | −5.57 | −5.45 | −4.10 | −3.94 | −4.72 | −3.52 | −4.81 | −5.05 |
| 102.7 | 101.9 | 98.9 | 97.2 | 97.5 | 93.1 | 88.2 | 83.9 | 83.4 | 82.2 | |
| calc | 53.73 | 66.77 | 71.27 | 78.64 | 96.79 | 110.35 | 114.47 | 93.86 | 96.55 | 104.86 |
Lines marked calc are worked out here from filed figures; point at one for how.