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 | 5.68 | 6.25 | 6.93 | 7.20 | 7.00 | 8.21 | 8.55 | 10.07 | 11.56 | 13.94 |
| Growth | +10.0% | +11.0% | +3.8% | −2.7% | +17.2% | +4.2% | +17.8% | +14.7% | +20.7% | |
| Net income | 0.40 | 0.48 | 0.63 | 0.67 | 0.82 | 0.91 | 1.11 | 0.97 | 1.46 | 1.49 |
| Growth | +21.3% | +31.6% | +5.6% | +22.4% | +10.7% | +22.9% | −12.9% | +50.8% | +2.1% | |
| EPS, diluted | 2.22 | 2.64 | 3.40 | 3.52 | 4.20 | 4.37 | 5.19 | 4.42 | 6.50 | 5.74 |
| Growth | +18.9% | +28.8% | +3.5% | +19.3% | +4.0% | +18.8% | −14.8% | +47.1% | −11.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.0% | 7.7% | 9.1% | 9.3% | 11.7% | 11.0% | 13.0% | 9.6% | 12.7% | 10.7% |
| Free cash flow margin | 7.6% | n/a | n/a | 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 | 0.65 | 0.85 | 0.77 | 1.19 | 1.81 | 1.39 | 1.39 | 2.03 | 2.58 | 1.93 |
| Capital expenditure | −0.22 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.43 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | −0.10 | −0.02 | −0.01 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.27 | −0.28 | −0.30 | −0.32 | −0.35 | −0.39 | −0.43 | −0.47 | −0.53 | −0.67 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.55 | 0.68 | 0.61 | 0.60 | 0.66 | 0.40 | 0.74 | 0.97 | 14.99 | 1.40 |
| Total debt | 2.14 | 2.69 | 3.09 | 3.82 | 4.27 | 5.81 | 5.56 | 7.01 | 12.73 | 12.10 |
| Net cash (debt) | −1.60 | −2.01 | −2.48 | −3.21 | −3.60 | −5.41 | −4.82 | −6.04 | 2.26 | −10.71 |
| Shareholders’ equity | 3.60 | 4.24 | 4.50 | 5.16 | 6.19 | 8.51 | 9.14 | 10.78 | 20.15 | 23.32 |
| Debt to equity | 0.60 | 0.64 | 0.69 | 0.74 | 0.69 | 0.68 | 0.61 | 0.65 | 0.63 | 0.52 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.65 | 0.85 | 0.77 | 1.19 | 1.81 | 1.39 | 1.39 | 2.03 | 2.58 | 1.93 | |
| Growth | +31.5% | −10.4% | +55.7% | +51.7% | −22.9% | −0.2% | +46.2% | +27.1% | −25.3% | |
| 0.35 | 0.39 | 0.42 | 0.47 | 0.56 | 0.57 | 0.60 | 0.70 | 0.84 | 1.12 | |
| Investment | ||||||||||
| −0.22 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.43 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| −0.49 | −0.51 | −0.91 | −1.45 | −0.47 | −3.43 | −1.00 | −3.29 | −1.59 | −15.88 | |
| Financing | ||||||||||
| −0.01 | −0.05 | 0.16 | 0.64 | −0.51 | 3.00 | 0.21 | 2.87 | 13.05 | 1.71 | |
| −0.27 | −0.28 | −0.30 | −0.32 | −0.35 | −0.39 | −0.43 | −0.47 | −0.53 | −0.67 | |
| −0.10 | −0.02 | −0.01 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.