| USD billions | FY2016 | FY2017 | FY2018 | FY2019 | Trend | YoY |
|---|---|---|---|---|---|---|
| Revenue | 9.5 | 10.8 | 9.6 | 10.0 | +3.9% | |
| Cost of revenue | 5.9 | 6.7 | 5.4 | 5.2 | −4.1% | |
| Gross profit | 3.6 | 4.1 | 4.2 | 4.8 | +14.3% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.4 | 0.5 | 0.4 | 0.6 | +34.6% | |
| Operating income | 3.2 | 3.7 | 3.8 | 4.3 | +12.0% | |
| Interest expense | 1.4 | 1.6 | 1.6 | 1.9 | +17.6% | |
| Interest income | 0.1 | 0.1 | 0.1 | 0.4 | +141.0% | |
| Other income / expense | (2.5) | (1.0) | (0.9) | (0.3) | +71.4% | |
| Pre-tax income | 0.7 | 2.6 | 2.9 | 4.0 | +38.3% | |
| Income tax | 0.3 | (0.1) | 0.3 | 0.6 | +83.8% | |
| Net income | 0.2 | 2.5 | 2.7 | 3.2 | +17.8% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.30 | 2.75 | 2.87 | 3.30 | +15.0% | |
| EPS, diluted (per share) | 0.30 | 2.75 | 2.87 | 3.29 | +14.6% | |
| EBITDA | 3.2 | 5.3 | 5.7 | 7.1 | +24.3% | |
| Depreciation & amortization | 1.4 | 1.6 | 1.7 | 1.9 | +10.4% | |
| Weighted average shares (shares) | 806,000,000 | 872,000,000 | 902,000,000 | 929,000,000 | +3.0% | |
| Weighted average diluted shares (shares) | 0 | 881,000,000 | 918,000,000 | 931,000,000 | +1.4% | |
| Gross margin | 37.8% | 38.2% | 43.8% | 48.1% | +4.4 pts | |
| Operating margin | 33.5% | 34.0% | 39.4% | 42.5% | +3.1 pts | |
| Net margin | 2.5% | 23.4% | 28.1% | 31.9% | +3.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
