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 | 7.53 | 6.42 | 8.06 | 9.57 | 9.60 | 10.19 | 10.19 | 11.13 | 11.88 | 12.81 |
| Growth | −14.8% | +25.6% | +18.8% | +0.3% | +6.1% | +0.1% | +9.2% | +6.7% | +7.9% | |
| Net income | 0.57 | 0.52 | 0.25 | 0.38 | 0.44 | 1.36 | 0.28 | 0.64 | 0.76 | 0.87 |
| Growth | −8.1% | −51.7% | +52.4% | +15.2% | +208.9% | −79.7% | +132.3% | +18.3% | +14.8% | |
| EPS, diluted | 9.13 | 9.39 | 3.98 | 5.84 | 6.98 | 22.66 | 5.05 | 11.95 | 14.46 | 16.93 |
| Growth | +2.8% | −57.6% | +46.7% | +19.5% | +224.6% | −77.7% | +136.6% | +21.0% | +17.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.5% | 8.1% | 3.1% | 4.0% | 4.6% | 13.4% | 2.7% | 5.8% | 6.4% | 6.8% |
| Free cash flow margin | 0.3% | 7.3% | 7.1% | 13.6% | 12.7% | 5.8% | 4.0% | 8.4% | 9.4% | 12.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.11 | 0.53 | 0.66 | 1.41 | 1.34 | 0.78 | 0.60 | 1.14 | 1.33 | 1.83 |
| Capital expenditure | −0.09 | −0.06 | −0.08 | −0.11 | −0.12 | −0.19 | −0.19 | −0.20 | −0.22 | −0.24 |
| Free cash flow | 0.02 | 0.47 | 0.57 | 1.30 | 1.22 | 0.59 | 0.41 | 0.94 | 1.11 | 1.60 |
| Growth | +1,901.3% | +22.5% | +127.1% | −6.3% | −51.3% | −30.9% | +127.9% | +18.8% | +43.8% | |
| Buybacks | −0.86 | −0.39 | −0.14 | −0.27 | −0.30 | −0.84 | −0.57 | −0.19 | −0.31 | −0.30 |
| Dividends paid | −0.13 | −0.12 | −0.13 | −0.15 | −0.15 | −0.16 | −0.15 | −0.15 | −0.16 | −0.17 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.03 | 1.00 | 1.25 | 1.87 | 2.21 | 2.04 | 1.54 | 1.63 | 1.81 | 1.83 |
| Total debt | n/a | 1.07 | 2.01 | 2.01 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | −0.07 | −0.75 | −0.14 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 4.10 | 4.27 | 5.11 | 5.65 | 5.95 | 5.46 | 4.23 | 4.81 | 5.11 | 5.87 |
| Debt to equity | n/a | 0.25 | 0.39 | 0.36 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 1.03 | 1.00 | 1.25 | 1.87 | 2.21 | 2.04 | 1.54 | 1.63 | 1.81 | 1.83 | |
| 0.34 | 0.35 | 0.39 | 0.43 | 0.45 | 0.56 | 0.65 | 0.69 | 0.77 | 0.84 | |
| 0.83 | 0.92 | 2.32 | 2.21 | 2.59 | 2.57 | 2.60 | 2.61 | 2.62 | 2.65 | |
| 29.71 | 31.84 | 41.09 | 44.29 | 44.65 | 33.92 | 33.12 | 33.64 | 35.02 | 36.29 | |
| Growth | +7.2% | +29.0% | +7.8% | +0.8% | −24.0% | −2.4% | +1.6% | +4.1% | +3.6% | |
| Liabilities | ||||||||||
| n/a | 1.07 | 2.01 | 2.01 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 1.07 | 2.01 | 2.01 | n/a | n/a | n/a | n/a | n/a | n/a |
| 25.61 | 27.56 | 35.96 | 38.61 | 38.70 | 28.46 | 28.89 | 28.83 | 29.91 | 30.42 | |
| Equity | ||||||||||
| 5.30 | 5.70 | 5.76 | 5.97 | 3.55 | 4.04 | 3.70 | 4.03 | 4.38 | 4.83 | |
| 4.10 | 4.27 | 5.11 | 5.65 | 5.95 | 5.46 | 4.23 | 4.81 | 5.11 | 5.87 | |
| Growth | +4.2% | +19.7% | +10.6% | +5.3% | −8.2% | −22.6% | +13.7% | +6.2% | +15.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | −0.07 | −0.75 | −0.14 | n/a | n/a | n/a | n/a | n/a | n/a |
| 55.9 | 52.4 | 61.9 | 59.9 | 58.0 | 55.8 | 52.8 | 52.0 | 50.8 | 49.8 | |
| calc | 73.26 | 81.47 | 82.57 | 94.30 | 102.67 | 98.00 | 80.04 | 92.57 | 100.46 | 117.92 |
Lines marked calc are worked out here from filed figures; point at one for how.