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 | 5.68 | 6.38 | 7.06 | 7.16 | 7.06 | 8.50 | 9.76 | 8.37 | 9.85 | 10.10 |
| Growth | +12.5% | +10.5% | +1.5% | −1.5% | +20.5% | +14.9% | −14.2% | +17.7% | +2.6% | |
| Operating income | 0.70 | 0.80 | 0.81 | 0.79 | −0.14 | 1.44 | 1.71 | 1.64 | 1.48 | 0.36 |
| Net income | 0.39 | 0.29 | 0.55 | 0.41 | −0.38 | 1.00 | 1.24 | 1.20 | 0.65 | −0.52 |
| Growth | −26.5% | +88.6% | −25.7% | −194.6% | +24.7% | −3.6% | −45.9% | −180.7% | ||
| EPS, diluted | 3.41 | 2.55 | 4.89 | 3.68 | −3.53 | 9.54 | 12.70 | 13.14 | 7.37 | −6.22 |
| Growth | −25.2% | +91.8% | −24.7% | −195.9% | +33.1% | +3.5% | −43.9% | −184.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.3% | 24.6% | 23.1% | 22.5% | 22.8% | 26.1% | 26.8% | 29.0% | 30.9% | 28.1% |
| Operating margin | 12.3% | 12.5% | 11.4% | 11.0% | −2.0% | 16.9% | 17.6% | 19.6% | 15.0% | 3.6% |
| Net margin | 6.9% | 4.5% | 7.7% | 5.7% | −5.4% | 11.7% | 12.7% | 14.3% | 6.6% | −5.2% |
| Free cash flow margin | 10.0% | 10.6% | 3.8% | 8.2% | 11.7% | 12.8% | 13.5% | 14.2% | 12.6% | 9.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.94 | 1.02 | 0.80 | 1.04 | 1.14 | 1.50 | 1.76 | 1.72 | 1.89 | 1.79 |
| Capital expenditure | −0.37 | −0.34 | −0.54 | −0.45 | −0.31 | −0.42 | −0.45 | −0.53 | −0.65 | −0.82 |
| Free cash flow | 0.57 | 0.68 | 0.27 | 0.59 | 0.83 | 1.09 | 1.31 | 1.19 | 1.25 | 0.96 |
| Growth | +19.1% | −60.8% | +121.8% | +40.3% | +31.3% | +20.9% | −9.2% | +4.4% | −22.7% | |
| Buybacks | −0.25 | −0.16 | −0.24 | −0.06 | −0.32 | −0.57 | −0.80 | −0.66 | −0.49 | −0.82 |
| Dividends paid | −0.08 | −0.09 | −0.09 | −0.10 | −0.10 | −0.11 | −0.14 | −0.19 | −0.21 | −0.23 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.11 | 0.25 | 0.08 | 0.17 | 0.72 | 0.96 | 1.10 | 1.62 | 0.32 | 0.35 |
| Total debt | 2.10 | 2.41 | 3.37 | 2.99 | 3.15 | 2.99 | 3.02 | 2.65 | 5.10 | 4.72 |
| Net cash (debt) | −1.99 | −2.16 | −3.29 | −2.82 | −2.43 | −2.03 | −1.92 | −1.03 | −4.78 | −4.38 |
| Shareholders’ equity | 3.85 | 4.16 | 4.28 | 4.63 | 3.90 | 4.30 | 4.58 | 5.17 | 5.08 | 3.85 |
| Debt to equity | 0.55 | 0.58 | 0.79 | 0.65 | 0.81 | 0.69 | 0.66 | 0.51 | 1.00 | 1.23 |
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 | ||||||||||
| 0.11 | 0.25 | 0.08 | 0.17 | 0.72 | 0.96 | 1.10 | 1.62 | 0.32 | 0.35 | |
| 0.71 | 0.84 | 1.07 | 1.03 | 0.86 | 1.08 | 1.33 | 1.20 | 1.33 | 1.47 | |
| 3.11 | 3.43 | 3.81 | 3.86 | 3.81 | 3.87 | 3.73 | 3.84 | 3.82 | 4.17 | |
| 1.34 | 1.51 | 1.95 | 1.93 | 0.99 | 0.99 | 1.38 | 1.39 | 2.75 | 1.68 | |
| 7.74 | 8.63 | 9.77 | 10.01 | 9.48 | 10.02 | 10.75 | 11.24 | 14.08 | 12.98 | |
| Growth | +11.5% | +13.2% | +2.4% | −5.2% | +5.6% | +7.4% | +4.5% | +25.3% | −7.8% | |
| Liabilities | ||||||||||
| 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | |
| 2.10 | 2.41 | 3.36 | 2.99 | 3.13 | 2.96 | 2.99 | 2.62 | 5.07 | 4.69 | |
| calc | 2.10 | 2.41 | 3.37 | 2.99 | 3.15 | 2.99 | 3.02 | 2.65 | 5.10 | 4.72 |
| n/a | n/a | n/a | n/a | n/a | 5.68 | 6.13 | 6.03 | 8.96 | 9.09 | |
| Equity | ||||||||||
| 1.38 | 1.58 | 2.01 | 2.32 | 1.83 | 2.71 | 3.79 | 4.79 | 5.22 | 4.46 | |
| 3.85 | 4.16 | 4.28 | 4.63 | 3.90 | 4.30 | 4.58 | 5.17 | 5.08 | 3.85 | |
| Growth | +8.1% | +2.9% | +8.1% | −15.8% | +10.1% | +6.5% | +12.9% | −1.7% | −24.1% | |
| Per share and net cash | ||||||||||
| calc | −1.99 | −2.16 | −3.29 | −2.82 | −2.43 | −2.03 | −1.92 | −1.03 | −4.78 | −4.38 |
| 112.7 | 111.5 | 109.5 | 109.5 | 105.6 | 100.4 | 91.9 | 87.2 | 85.4 | 80.2 | |
| calc | 34.15 | 37.33 | 39.11 | 42.29 | 36.94 | 42.79 | 49.78 | 59.24 | 59.45 | 48.04 |
Lines marked calc are worked out here from filed figures; point at one for how.