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 | 4.46 | 5.63 | 5.45 | 6.93 | 8.51 | 9.25 | 9.61 | 13.63 | 17.44 | 19.93 |
| Growth | +26.1% | −3.1% | +27.1% | +22.8% | +8.7% | +3.9% | +41.8% | +27.9% | +14.3% | |
| Net income | 0.69 | 0.62 | 0.76 | 1.64 | 1.41 | 2.16 | 1.48 | 4.44 | 4.31 | 4.40 |
| Growth | −10.6% | +22.4% | +115.9% | −14.1% | +53.5% | −31.6% | +201.0% | −2.9% | +2.0% | |
| EPS, diluted | 1.78 | 1.36 | 1.73 | 3.87 | 3.32 | 5.23 | 3.80 | 11.62 | 11.19 | 11.60 |
| Growth | −23.6% | +27.2% | +123.7% | −14.2% | +57.5% | −27.3% | +205.8% | −3.7% | +3.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 15.5% | 11.0% | 13.9% | 23.6% | 16.5% | 23.3% | 15.4% | 32.6% | 24.7% | 22.1% |
| Free cash flow margin | 30.5% | 19.1% | 28.1% | 29.0% | 33.5% | 36.6% | 39.2% | 41.8% | 38.0% | 30.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.38 | 1.09 | 1.56 | 2.05 | 2.89 | 3.43 | 3.82 | 5.75 | 6.67 | 6.17 |
| Capital expenditure | −0.02 | −0.02 | −0.03 | −0.04 | −0.04 | −0.04 | −0.05 | −0.05 | −0.05 | −0.04 |
| Free cash flow | 1.36 | 1.07 | 1.53 | 2.01 | 2.85 | 3.38 | 3.77 | 5.70 | 6.62 | 6.13 |
| Growth | −21.3% | +42.7% | +31.5% | +41.6% | +18.9% | +11.3% | +51.3% | +16.2% | −7.5% | |
| Buybacks | −0.08 | 0.00 | −0.28 | −0.00 | −0.08 | −1.23 | −0.59 | 0.00 | −0.02 | −1.89 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.84 | 0.61 | 0.65 | 0.73 | 0.91 | 0.86 | 0.86 | 0.92 | 0.98 | 0.99 |
| Shareholders’ equity | 8.25 | 9.20 | 9.44 | 11.50 | 13.11 | 13.55 | 12.91 | 18.35 | 20.82 | 24.21 |
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 | ||||||||||
| 0.84 | 0.61 | 0.65 | 0.73 | 0.91 | 0.86 | 0.86 | 0.92 | 0.98 | 0.99 | |
| 0.20 | 0.20 | 0.25 | 0.33 | 0.31 | 0.35 | 0.34 | 0.35 | 0.57 | 0.61 | |
| 29.37 | 32.05 | 32.22 | 37.89 | 43.28 | 45.10 | 47.99 | 58.91 | 70.91 | 79.24 | |
| Growth | +9.1% | +0.5% | +17.6% | +14.2% | +4.2% | +6.4% | +22.7% | +20.4% | +11.8% | |
| Liabilities | ||||||||||
| 20.06 | 21.81 | 21.78 | 25.57 | 29.29 | 31.55 | 35.07 | 40.55 | 50.09 | 55.04 | |
| Equity | ||||||||||
| 8.00 | 8.56 | 9.43 | 11.02 | 12.36 | 14.46 | 15.89 | 20.30 | 22.69 | 27.05 | |
| 8.25 | 9.20 | 9.44 | 11.50 | 13.11 | 13.55 | 12.91 | 18.35 | 20.82 | 24.21 | |
| Growth | +11.4% | +2.6% | +21.8% | +14.0% | +3.4% | −4.7% | +42.2% | +13.4% | +16.3% | |
| Per share and net cash | ||||||||||
| 368.4 | 392.9 | 402.5 | 405.6 | 406.7 | 378.9 | 370.4 | 373.4 | 376.4 | 359.0 | |
| calc | 22.41 | 23.40 | 23.46 | 28.35 | 32.22 | 35.75 | 34.85 | 49.15 | 55.31 | 67.43 |
Lines marked calc are worked out here from filed figures; point at one for how.