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 | 10.84 | 13.09 | 15.45 | 17.77 | 21.45 | 25.37 | 27.52 | 29.77 | 31.80 | 33.17 |
| Growth | +20.8% | +18.0% | +15.0% | +20.7% | +18.3% | +8.5% | +8.2% | +6.8% | +4.3% | |
| Operating income | 1.59 | 2.13 | 2.19 | 2.72 | 3.29 | 4.26 | 3.84 | 5.03 | 5.33 | 6.07 |
| Net income | 1.40 | 1.80 | 2.06 | 2.46 | 4.20 | 4.17 | 2.42 | 4.25 | 4.15 | 5.23 |
| Growth | +28.1% | +14.6% | +19.5% | +70.9% | −0.8% | −42.0% | +75.5% | −2.3% | +26.2% | |
| EPS, diluted | 1.15 | 1.47 | 1.71 | 2.07 | 3.54 | 3.52 | 2.09 | 3.84 | 3.99 | 5.41 |
| Growth | +27.8% | +16.3% | +21.1% | +71.0% | −0.6% | −40.6% | +83.7% | +3.9% | +35.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.6% | 16.2% | 14.2% | 15.3% | 15.3% | 16.8% | 13.9% | 16.9% | 16.7% | 18.3% |
| Net margin | 12.9% | 13.7% | 13.3% | 13.8% | 19.6% | 16.4% | 8.8% | 14.3% | 13.0% | 15.8% |
| Free cash flow margin | 23.0% | 14.2% | 30.1% | 18.9% | 25.0% | 19.3% | 18.6% | 14.2% | 21.3% | 16.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.16 | 2.53 | 5.48 | 4.07 | 6.22 | 5.80 | 5.81 | 4.84 | 7.45 | 6.42 |
| Capital expenditure | −0.67 | −0.67 | −0.82 | −0.70 | −0.87 | −0.91 | −0.71 | −0.62 | −0.68 | −0.85 |
| Free cash flow | 2.49 | 1.86 | 4.66 | 3.37 | 5.35 | 4.89 | 5.11 | 4.22 | 6.77 | 5.56 |
| Growth | −25.1% | +149.8% | −27.7% | +59.0% | −8.7% | +4.5% | −17.4% | +60.4% | −17.8% | |
| Buybacks | −1.00 | −1.01 | −3.52 | −1.41 | −1.64 | −3.37 | −4.20 | −5.00 | −6.05 | −6.05 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.13 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.59 | 2.88 | 7.58 | 7.35 | 4.79 | 5.20 | 7.78 | 9.08 | 6.66 | 8.05 |
| Total debt | n/a | n/a | 0.00 | 4.97 | 8.94 | 8.05 | 10.42 | 9.68 | 9.88 | 9.99 |
| Net cash (debt) | n/a | n/a | 7.58 | 2.38 | −4.15 | −2.85 | −2.64 | −0.60 | −3.22 | −1.94 |
| Shareholders’ equity | 14.71 | 15.99 | 15.39 | 16.89 | 20.02 | 21.73 | 20.27 | 21.05 | 20.42 | 20.26 |
| Debt to equity | n/a | n/a | 0.00 | 0.29 | 0.45 | 0.37 | 0.51 | 0.46 | 0.48 | 0.49 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 10.84 | 13.09 | 15.45 | 17.77 | 21.45 | 25.37 | 27.52 | 29.77 | 31.80 | 33.17 | |
| Growth | +20.8% | +18.0% | +15.0% | +20.7% | +18.3% | +8.5% | +8.2% | +6.8% | +4.3% | |
| 0.83 | 0.95 | 1.07 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.03 | 1.26 | 1.54 | 1.71 | 2.07 | 2.11 | 2.10 | 2.06 | 2.15 | 1.98 | |
| 1.59 | 2.13 | 2.19 | 2.72 | 3.29 | 4.26 | 3.84 | 5.03 | 5.33 | 6.07 | |
| Growth | +34.1% | +3.1% | +23.9% | +21.0% | +29.6% | −10.0% | +31.0% | +5.9% | +13.9% | |
| 1.63 | 2.20 | 2.38 | 3.00 | 5.07 | 4.10 | 3.37 | n/a | n/a | n/a | |
| 0.23 | 0.41 | 0.32 | 0.54 | 0.86 | −0.07 | 0.95 | 1.17 | 1.18 | 1.06 | |
| 1.40 | 1.80 | 2.06 | 2.46 | 4.20 | 4.17 | 2.42 | 4.25 | 4.15 | 5.23 | |
| Growth | +28.1% | +14.6% | +19.5% | +70.9% | −0.8% | −42.0% | +75.5% | −2.3% | +26.2% | |
| Per share | ||||||||||
| 1.16 | 1.49 | 1.74 | 2.09 | 3.58 | 3.55 | 2.10 | 3.85 | 4.03 | 5.46 | |
| 1.15 | 1.47 | 1.71 | 2.07 | 3.54 | 3.52 | 2.09 | 3.84 | 3.99 | 5.41 | |
| Growth | +27.8% | +16.3% | +21.1% | +71.0% | −0.6% | −40.6% | +83.7% | +3.9% | +35.6% | |
| 1,210 | 1,203 | 1,184 | 1,174 | 1,173 | 1,174 | 1,154 | 1,103 | 1,029 | 959.0 | |
| 1,218 | 1,221 | 1,203 | 1,188 | 1,187 | 1,186 | 1,158 | 1,107 | 1,039 | 968.0 | |
| Growth | +0.2% | −1.5% | −1.2% | −0.1% | −0.1% | −2.4% | −4.4% | −6.1% | −6.8% | |