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 | 6.04 | 6.38 | 7.34 | 7.89 | 7.41 | 8.17 | 9.11 | 9.98 | 10.82 | 11.68 |
| Growth | +5.7% | +15.1% | +7.4% | −6.0% | +10.2% | +11.5% | +9.5% | +8.4% | +8.0% | |
| Operating income | 1.05 | 1.28 | 1.26 | 1.58 | 1.38 | 1.67 | 1.66 | 2.29 | 2.69 | 2.99 |
| Net income | 0.56 | −0.16 | 0.97 | 0.87 | 0.95 | 1.25 | 1.36 | 1.71 | 1.58 | 2.15 |
| Growth | −127.7% | −10.1% | +9.3% | +31.2% | +9.5% | +25.4% | −7.7% | +36.6% | ||
| EPS, diluted | 3.24 | −0.95 | 5.62 | 4.95 | 5.45 | 7.17 | 7.93 | 9.93 | 9.23 | 12.75 |
| Growth | −129.3% | −11.9% | +10.1% | +31.6% | +10.6% | +25.2% | −7.0% | +38.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.5% | 47.4% | 47.4% | 49.8% | 48.7% | 49.4% | 46.4% | 49.8% | 51.0% | 51.7% |
| Operating margin | 17.4% | 20.1% | 17.1% | 20.0% | 18.7% | 20.4% | 18.2% | 23.0% | 24.8% | 25.6% |
| Net margin | 9.3% | −2.4% | 13.2% | 11.0% | 12.8% | 15.2% | 15.0% | 17.1% | 14.6% | 18.4% |
| Free cash flow margin | 14.8% | 17.5% | 12.0% | 20.0% | 18.8% | 19.5% | 17.2% | 17.9% | 19.7% | 22.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.17 | 1.35 | 1.08 | 1.82 | 1.61 | 1.84 | 1.82 | 2.04 | 2.39 | 2.84 |
| Capital expenditure | −0.27 | −0.23 | −0.20 | −0.25 | −0.22 | −0.24 | −0.26 | −0.25 | −0.26 | −0.27 |
| Free cash flow | 0.89 | 1.12 | 0.88 | 1.58 | 1.40 | 1.59 | 1.57 | 1.79 | 2.13 | 2.57 |
| Growth | +25.2% | −21.5% | +79.4% | −11.4% | +14.2% | −1.7% | +14.3% | +19.2% | +20.5% | |
| Buybacks | −0.84 | −0.48 | −0.13 | −0.32 | −0.61 | −0.53 | −0.84 | −0.80 | −0.24 | −1.15 |
| Dividends paid | −0.28 | −0.31 | −0.34 | −0.38 | −0.44 | −0.48 | −0.53 | −0.59 | −0.65 | −0.73 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.97 | 1.21 | 1.26 | 1.00 | 1.25 | 1.87 | 1.33 | 1.71 | 2.10 | 1.17 |
| Total debt | 4.40 | 4.47 | 5.32 | 5.13 | 5.18 | 5.69 | 6.01 | 6.02 | 6.00 | 8.41 |
| Net cash (debt) | −3.43 | −3.27 | −4.06 | −4.13 | −3.92 | −3.82 | −4.69 | −4.31 | −3.90 | −7.25 |
| Shareholders’ equity | −0.96 | −1.74 | −1.29 | −0.70 | −0.56 | −0.04 | 0.12 | 0.72 | 1.70 | 2.41 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 51.84 | 8.31 | 3.52 | 3.49 |
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 | ||||||||||
| 0.97 | 1.21 | 1.26 | 1.00 | 1.25 | 1.87 | 1.33 | 1.71 | 2.10 | 1.17 | |
| 1.41 | 1.52 | 1.29 | 1.41 | 1.39 | 1.39 | 1.52 | 1.71 | 1.95 | 2.20 | |
| 0.27 | 0.33 | 0.36 | 0.45 | 0.51 | 0.79 | 1.06 | 0.83 | 0.77 | 0.98 | |
| 0.79 | 0.86 | 0.90 | 0.99 | 1.02 | 1.04 | 0.93 | 0.96 | 1.02 | 1.17 | |
| 0.73 | 0.94 | 1.51 | 2.07 | 2.22 | 2.57 | 3.31 | 3.40 | 3.53 | 6.80 | |
| 8.46 | 8.21 | 9.41 | 10.64 | 10.88 | 12.19 | 12.81 | 13.34 | 14.60 | 19.39 | |
| Growth | −3.0% | +14.6% | +13.1% | +2.2% | +12.1% | +5.1% | +4.1% | +9.4% | +32.8% | |
| Liabilities | ||||||||||
| 0.00 | 0.05 | 0.03 | 0.02 | 0.01 | 0.01 | 0.00 | 1.31 | 0.32 | 0.00 | |
| 4.39 | 4.42 | 5.29 | 5.11 | 5.16 | 5.69 | 6.01 | 4.71 | 5.68 | 8.41 | |
| calc | 4.40 | 4.47 | 5.32 | 5.13 | 5.18 | 5.69 | 6.01 | 6.02 | 6.00 | 8.41 |
| Equity | ||||||||||
| 1.15 | 0.47 | 1.05 | 1.24 | 1.13 | 1.35 | 1.34 | 1.64 | 2.30 | 2.55 | |
| −0.96 | −1.74 | −1.29 | −0.70 | −0.56 | −0.04 | 0.12 | 0.72 | 1.70 | 2.41 | |
| Growth | +524.1% | +135.2% | +41.5% | |||||||
| Per share and net cash | ||||||||||
| calc | −3.43 | −3.27 | −4.06 | −4.13 | −3.92 | −3.82 | −4.69 | −4.31 | −3.90 | −7.25 |
| 164.7 | 161.2 | 163.5 | 170.5 | 169.4 | 168.7 | 167.5 | 166.2 | 167.1 | 165.7 | |
| calc | −5.85 | −10.81 | −7.91 | −4.11 | −3.29 | −0.24 | 0.69 | 4.36 | 10.19 | 14.54 |
Lines marked calc are worked out here from filed figures; point at one for how.