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 | 3.79 | 4.61 | 5.19 | 4.73 | 4.02 | 4.83 | 5.37 | 6.18 | 7.04 | 7.90 |
| Growth | +21.6% | +12.7% | −8.9% | −14.9% | +20.2% | +11.1% | +15.0% | +13.9% | +12.3% | |
| Operating income | 1.05 | 1.21 | 1.40 | 1.33 | 1.08 | 1.24 | 1.52 | 1.75 | 2.00 | 2.24 |
| Net income | 0.66 | 0.97 | 0.94 | 1.77 | 0.95 | 1.15 | 4.54 | 1.38 | 1.55 | 1.54 |
| Growth | +47.6% | −2.8% | +87.2% | −46.3% | +21.4% | +294.3% | −69.5% | +11.9% | −0.8% | |
| EPS, diluted | 6.43 | 9.39 | 9.05 | 16.82 | 8.98 | 10.82 | 42.55 | 12.89 | 14.35 | 14.20 |
| Growth | +46.0% | −3.6% | +85.9% | −46.6% | +20.5% | +293.3% | −69.7% | +11.3% | −1.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.5% | 62.2% | 63.2% | 66.4% | 70.3% | 70.5% | 69.9% | 69.7% | 69.3% | 69.2% |
| Operating margin | 27.8% | 26.3% | 26.9% | 28.1% | 26.9% | 25.7% | 28.4% | 28.2% | 28.4% | 28.3% |
| Net margin | 17.4% | 21.1% | 18.2% | 37.4% | 23.6% | 23.8% | 84.6% | 22.4% | 22.0% | 19.4% |
| Free cash flow margin | 24.4% | 25.7% | 26.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.96 | 1.23 | 1.43 | 1.46 | 1.53 | 2.01 | 0.73 | 2.04 | 2.39 | 2.54 |
| Capital expenditure | −0.04 | −0.05 | −0.05 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.93 | 1.19 | 1.38 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +28.0% | +16.5% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.50 |
| Dividends paid | −0.12 | −0.14 | −0.17 | −0.19 | −0.21 | −0.24 | −0.26 | −0.29 | −0.32 | −0.36 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.76 | 0.67 | 0.36 | 0.71 | 0.31 | 0.35 | 0.79 | 0.21 | 0.19 | 0.30 |
| Total debt | 6.21 | 5.16 | 4.94 | 5.28 | 9.56 | 7.92 | 6.66 | 6.33 | 7.62 | 9.30 |
| Net cash (debt) | −5.45 | −4.48 | −4.58 | −4.57 | −9.25 | −7.57 | −5.87 | −6.12 | −7.43 | −9.00 |
| Shareholders’ equity | 5.79 | 6.86 | 7.74 | 9.49 | 10.48 | 11.56 | 16.04 | 17.44 | 18.87 | 19.88 |
| Debt to equity | 1.07 | 0.75 | 0.64 | 0.56 | 0.91 | 0.69 | 0.42 | 0.36 | 0.40 | 0.47 |
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 | ||||||||||
| 0.76 | 0.67 | 0.36 | 0.71 | 0.31 | 0.35 | 0.79 | 0.21 | 0.19 | 0.30 | |
| 0.62 | 0.64 | 0.70 | 0.79 | 0.75 | 0.69 | 0.72 | 0.83 | 0.89 | 1.00 | |
| 0.18 | 0.20 | 0.19 | 0.20 | 0.17 | 0.07 | 0.11 | 0.12 | 0.12 | 0.14 | |
| 0.14 | 0.14 | 0.13 | 0.14 | 0.13 | 0.08 | 0.09 | 0.12 | 0.15 | 0.16 | |
| 8.65 | 8.82 | 9.35 | 10.39 | 13.34 | 13.48 | 15.95 | 17.12 | 19.31 | 21.34 | |
| 14.32 | 14.32 | 15.25 | 18.11 | 24.02 | 23.71 | 26.98 | 28.17 | 31.33 | 34.58 | |
| Growth | −0.1% | +6.5% | +18.8% | +32.7% | −1.3% | +13.8% | +4.4% | +11.2% | +10.3% | |
| Liabilities | ||||||||||
| 0.40 | 0.80 | 0.00 | 0.60 | 0.50 | 0.80 | 0.70 | 0.50 | 1.04 | 0.71 | |
| 5.81 | 4.35 | 4.94 | 4.67 | 9.06 | 7.12 | 5.96 | 5.83 | 6.58 | 8.60 | |
| calc | 6.21 | 5.16 | 4.94 | 5.28 | 9.56 | 7.92 | 6.66 | 6.33 | 7.62 | 9.30 |
| 8.54 | 7.45 | 7.51 | 8.62 | 13.55 | 12.15 | 10.94 | 10.72 | 12.47 | 14.70 | |
| Equity | ||||||||||
| 4.64 | 5.46 | 6.25 | 7.82 | 8.55 | 9.46 | 13.73 | 14.82 | 16.03 | 17.21 | |
| 5.79 | 6.86 | 7.74 | 9.49 | 10.48 | 11.56 | 16.04 | 17.44 | 18.87 | 19.88 | |
| Growth | +18.6% | +12.7% | +22.7% | +10.4% | +10.3% | +38.7% | +8.8% | +8.2% | +5.4% | |
| Per share and net cash | ||||||||||
| calc | −5.45 | −4.48 | −4.58 | −4.57 | −9.25 | −7.57 | −5.87 | −6.12 | −7.43 | −9.00 |
| 101.7 | 102.5 | 103.4 | 104.1 | 104.9 | 105.5 | 106.1 | 106.9 | 107.3 | 106.6 | |
| calc | 56.94 | 66.96 | 74.84 | 91.18 | 99.90 | 109.61 | 151.16 | 163.19 | 175.84 | 186.51 |
Lines marked calc are worked out here from filed figures; point at one for how.