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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 14.6% | 16.2% | 14.2% | 15.3% | 15.3% | 16.8% | 13.9% | 16.9% | 16.7% | 18.3% | |
| 15.0% | 16.8% | 15.4% | 16.9% | 23.6% | 16.2% | 12.2% | n/a | n/a | n/a | |
| 12.9% | 13.7% | 13.3% | 13.8% | 19.6% | 16.4% | 8.8% | 14.3% | 13.0% | 15.8% | |
| 23.0% | 14.2% | 30.1% | 18.9% | 25.0% | 19.3% | 18.6% | 14.2% | 21.3% | 16.8% | |
| Spending | ||||||||||
| 7.7% | 7.3% | 6.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 9.5% | 9.6% | 10.0% | 9.6% | 9.6% | 8.3% | 7.6% | 6.9% | 6.8% | 6.0% | |
| 6.2% | 5.1% | 5.3% | 4.0% | 4.0% | 3.6% | 2.6% | 2.1% | 2.1% | 2.6% | |
| 14.1% | 18.4% | 13.4% | 18.0% | 17.0% | −1.7% | 28.1% | n/a | n/a | n/a | |
| Returns | ||||||||||
| 9.5% | 11.2% | 13.4% | 14.6% | 21.0% | 19.2% | 11.9% | 20.2% | 20.3% | 25.8% | |
| 4.2% | 4.4% | 4.7% | 4.8% | 6.0% | 5.5% | 3.1% | 5.2% | 5.3% | 6.5% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.00 | 0.29 | 0.45 | 0.37 | 0.51 | 0.46 | 0.48 | 0.49 | |
| 55.6% | 60.8% | 64.5% | 67.0% | 71.5% | 71.3% | 74.2% | 74.4% | 74.1% | 74.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | 2.5% | |
| 40.0% | 54.0% | 75.6% | 41.9% | 30.5% | 69.0% | 82.2% | 118.5% | 89.4% | 111.1% | |