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 | 3.70 | 3.95 | 4.28 | 4.26 | 5.63 | 5.89 | 6.23 | 6.06 | 7.40 | 8.26 |
| Growth | +6.6% | +8.3% | −0.4% | +32.1% | +4.6% | +5.8% | −2.6% | +22.0% | +11.6% | |
| Operating income | 0.84 | 0.99 | 1.03 | 1.02 | 1.23 | 1.44 | 1.56 | 1.58 | 1.80 | 2.33 |
| Net income | 0.11 | 0.73 | 0.46 | 0.77 | 0.93 | 1.19 | 1.13 | 1.06 | 1.12 | 1.79 |
| Growth | +587.7% | −37.2% | +69.0% | +20.5% | +27.2% | −5.2% | −5.9% | +5.5% | +60.1% | |
| EPS, diluted | 0.63 | 4.30 | 2.73 | 4.63 | 1.86 | 2.35 | 2.26 | 2.08 | 1.93 | 3.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.4% | 61.1% | 59.1% | 59.5% | 51.6% | 58.1% | 57.5% | 64.2% | 62.8% | 63.5% |
| Operating margin | 22.6% | 25.1% | 24.0% | 23.9% | 21.9% | 24.5% | 25.1% | 26.0% | 24.3% | 28.2% |
| Net margin | 2.9% | 18.5% | 10.7% | 18.2% | 16.6% | 20.2% | 18.1% | 17.5% | 15.1% | 21.6% |
| Free cash flow margin | 17.3% | 19.4% | 21.4% | 19.6% | 18.9% | 15.6% | 25.0% | 25.4% | 23.4% | 24.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.78 | 0.91 | 1.03 | 0.96 | 1.25 | 1.08 | 1.71 | 1.70 | 1.94 | 2.26 |
| Capital expenditure | −0.13 | −0.14 | −0.11 | −0.13 | −0.19 | −0.16 | −0.15 | −0.16 | −0.21 | −0.27 |
| Free cash flow | 0.64 | 0.77 | 0.92 | 0.84 | 1.06 | 0.92 | 1.55 | 1.54 | 1.73 | 1.99 |
| Growth | +19.2% | +19.9% | −8.8% | +27.3% | −13.5% | +68.9% | −1.0% | +12.6% | +14.8% | |
| Buybacks | −0.10 | −0.20 | −0.39 | −0.20 | −0.22 | −0.47 | −0.31 | −0.27 | −0.15 | −0.62 |
| Dividends paid | −0.20 | −0.24 | −0.28 | −0.31 | −0.32 | −0.35 | −0.38 | −0.44 | −0.54 | −0.60 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.40 | 0.38 | 0.55 | 0.33 | 2.75 | 0.39 | 0.50 | 0.45 | 0.59 | 0.60 |
| Total debt | 3.60 | 3.73 | 2.96 | 3.00 | 5.54 | 4.81 | 4.74 | 10.16 | 9.08 | 8.57 |
| Net cash (debt) | −3.20 | −3.35 | −2.41 | −2.66 | −2.80 | −4.42 | −4.23 | −9.71 | −8.49 | −7.97 |
| Shareholders’ equity | 5.43 | 5.88 | 5.45 | 5.64 | 6.43 | 6.40 | 6.15 | 10.82 | 11.19 | 12.23 |
| Debt to equity | 0.66 | 0.63 | 0.54 | 0.53 | 0.86 | 0.75 | 0.77 | 0.94 | 0.81 | 0.70 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 61.4% | 61.1% | 59.1% | 59.5% | 51.6% | 58.1% | 57.5% | 64.2% | 62.8% | 63.5% | |
| 22.6% | 25.1% | 24.0% | 23.9% | 21.9% | 24.5% | 25.1% | 26.0% | 24.3% | 28.2% | |
| 3.6% | 22.1% | 24.9% | 23.9% | 21.5% | 26.1% | 23.7% | 23.1% | 19.6% | 26.0% | |
| 2.9% | 18.5% | 10.7% | 18.2% | 16.6% | 20.2% | 18.1% | 17.5% | 15.1% | 21.6% | |
| 17.3% | 19.4% | 21.4% | 19.6% | 18.9% | 15.6% | 25.0% | 25.4% | 23.4% | 24.1% | |
| Spending | ||||||||||
| 2.0% | 2.1% | 2.8% | 2.9% | 2.5% | 1.4% | 2.0% | 1.9% | 1.5% | 0.9% | |
| 3.6% | 3.6% | 2.6% | 3.0% | 3.3% | 2.8% | 2.4% | 2.6% | 2.8% | 3.2% | |
| 20.3% | 16.4% | 57.0% | 24.0% | 23.0% | 22.6% | 23.9% | 24.6% | 23.1% | 16.7% | |
| Returns | ||||||||||
| 2.0% | 12.4% | 8.4% | 13.7% | 14.5% | 18.6% | 18.3% | 9.8% | 10.0% | 14.6% | |
| 0.8% | 4.7% | 2.9% | 5.6% | 5.2% | 5.9% | 5.4% | 3.3% | 3.7% | 5.8% | |
| Balance and payout | ||||||||||
| 0.66 | 0.63 | 0.54 | 0.53 | 0.86 | 0.75 | 0.77 | 0.94 | 0.81 | 0.70 | |
| 65.0% | 61.7% | 65.3% | 59.5% | 64.2% | 68.2% | 70.5% | 66.5% | 63.2% | 60.6% | |
| 188.7% | 33.3% | 61.1% | 39.4% | 34.3% | 29.5% | 34.0% | 41.6% | 48.4% | 33.6% | |
| 46.7% | 58.3% | 73.5% | 60.4% | 50.9% | 88.9% | 44.5% | 46.2% | 39.6% | 61.2% | |