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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 61.5% | 62.2% | 63.2% | 66.4% | 70.3% | 70.5% | 69.9% | 69.7% | 69.3% | 69.2% | |
| 27.8% | 26.3% | 26.9% | 28.1% | 26.9% | 25.7% | 28.4% | 28.2% | 28.4% | 28.3% | |
| 24.8% | 22.5% | 23.1% | 43.5% | 21.4% | 21.3% | 23.9% | 28.2% | 27.9% | 24.5% | |
| 17.4% | 21.1% | 18.2% | 37.4% | 23.6% | 23.8% | 84.6% | 22.4% | 22.0% | 19.4% | |
| 24.4% | 25.7% | 26.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 5.2% | 6.1% | 7.3% | 8.0% | 9.5% | 10.0% | 9.9% | 10.5% | 10.6% | 10.8% | |
| 33.7% | 35.9% | 36.3% | 38.3% | 43.4% | 42.9% | 41.5% | 41.5% | 40.9% | 41.0% | |
| 1.0% | 1.1% | 0.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 30.0% | 6.1% | 21.2% | 20.3% | 21.8% | 22.0% | 23.1% | 21.5% | 21.2% | 20.6% | |
| Returns | ||||||||||
| 11.4% | 14.2% | 12.2% | 18.6% | 9.1% | 10.0% | 28.3% | 7.9% | 8.2% | 7.7% | |
| 4.6% | 6.8% | 6.2% | 9.8% | 4.0% | 4.9% | 16.8% | 4.9% | 4.9% | 4.4% | |
| Balance and payout | ||||||||||
| 1.07 | 0.75 | 0.64 | 0.56 | 0.91 | 0.69 | 0.42 | 0.36 | 0.40 | 0.47 | |
| 59.6% | 52.1% | 49.3% | 47.6% | 56.4% | 51.2% | 40.6% | 38.1% | 39.8% | 42.5% | |
| 18.4% | 14.7% | 18.0% | 10.8% | 22.5% | 20.5% | 5.8% | 21.0% | 20.8% | 23.1% | |
| 13.1% | 12.0% | 12.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |