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 | 16.83 | 18.15 | 20.78 | 23.27 | 23.17 | 26.95 | 30.17 | 31.51 | 35.18 | 39.90 |
| Growth | +7.9% | +14.5% | +12.0% | −0.4% | +16.3% | +12.0% | +4.4% | +11.7% | +13.4% | |
| Operating income | 0.82 | 1.08 | 1.09 | 1.26 | 0.97 | 1.64 | 1.51 | 1.12 | 1.41 | 1.75 |
| Net income | 0.57 | 0.70 | 1.06 | 1.28 | 0.75 | 1.84 | 1.41 | 0.99 | 0.97 | 1.16 |
| Growth | +21.6% | +52.5% | +20.6% | −41.4% | +144.3% | −23.4% | −29.9% | −1.8% | +19.5% | |
| EPS, diluted | 1.69 | 2.05 | 3.10 | 3.77 | 2.22 | 5.41 | 4.29 | 3.15 | 3.14 | 3.85 |
| Growth | +21.3% | +51.2% | +21.6% | −41.1% | +143.7% | −20.7% | −26.6% | −0.3% | +22.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.9% | 5.9% | 5.2% | 5.4% | 4.2% | 6.1% | 5.0% | 3.5% | 4.0% | 4.4% |
| Net margin | 3.4% | 3.8% | 5.1% | 5.5% | 3.2% | 6.8% | 4.7% | 3.1% | 2.8% | 2.9% |
| Free cash flow margin | 2.5% | 3.9% | 4.3% | 4.0% | 6.8% | 8.0% | 4.5% | 0.6% | 4.0% | 3.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.62 | 0.89 | 1.13 | 1.22 | 1.83 | 2.36 | 1.63 | 0.48 | 1.71 | 1.56 |
| Capital expenditure | −0.19 | −0.18 | −0.23 | −0.29 | −0.27 | −0.21 | −0.26 | −0.31 | −0.31 | −0.37 |
| Free cash flow | 0.43 | 0.72 | 0.90 | 0.93 | 1.56 | 2.15 | 1.37 | 0.18 | 1.40 | 1.19 |
| Growth | +68.2% | +26.1% | +2.9% | +68.2% | +37.7% | −36.5% | −87.2% | +700.6% | −14.8% | |
| Buybacks | n/a | n/a | −0.16 | −0.15 | −0.05 | −0.37 | −1.85 | −0.67 | −0.63 | −0.97 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.76 | 0.75 | 0.78 | 0.97 | 1.90 | 2.43 | 1.32 | 1.27 | 1.11 | 1.86 |
| Total debt | 2.55 | 2.00 | 1.77 | 1.76 | 1.38 | 1.54 | 1.51 | 2.81 | 3.28 | 5.12 |
| Net cash (debt) | −1.79 | −1.25 | −0.99 | −0.79 | 0.51 | 0.89 | −0.20 | −1.55 | −2.17 | −3.26 |
| Shareholders’ equity | 3.01 | 4.11 | 4.94 | 6.23 | 7.08 | 8.53 | 7.85 | 8.27 | 8.41 | 8.88 |
| Debt to equity | 0.85 | 0.49 | 0.36 | 0.28 | 0.20 | 0.18 | 0.19 | 0.34 | 0.39 | 0.58 |
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 | ||||||||||
| 0.76 | 0.75 | 0.78 | 0.97 | 1.90 | 2.43 | 1.32 | 1.27 | 1.11 | 1.86 | |
| 2.61 | 3.11 | 3.67 | 4.47 | 4.39 | 5.15 | 5.33 | 6.37 | 7.01 | 8.28 | |
| 0.56 | 0.62 | 0.72 | 0.84 | 0.82 | 0.82 | 0.84 | 0.91 | 0.91 | 1.05 | |
| 2.98 | 3.25 | 3.65 | 3.75 | 3.82 | 5.00 | 4.87 | 5.13 | 5.62 | 7.05 | |
| 10.78 | 11.72 | 13.46 | 16.20 | 18.04 | 22.07 | 20.51 | 22.55 | 24.38 | 30.88 | |
| Growth | +8.7% | +14.8% | +20.4% | +11.4% | +22.4% | −7.1% | +9.9% | +8.1% | +26.6% | |
| Liabilities | ||||||||||
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.43 | 0.01 | 0.04 | 0.07 | |
| 2.55 | 2.00 | 1.77 | 1.76 | 1.38 | 1.54 | 1.09 | 2.80 | 3.25 | 5.05 | |
| calc | 2.55 | 2.00 | 1.77 | 1.76 | 1.38 | 1.54 | 1.51 | 2.81 | 3.28 | 5.12 |
| 7.72 | 7.54 | 8.45 | 9.92 | 10.53 | 12.71 | 11.91 | 13.48 | 15.19 | 21.25 | |
| Equity | ||||||||||
| 2.66 | 3.44 | 4.50 | 5.79 | 6.53 | 8.37 | 8.83 | 9.19 | 9.57 | 9.92 | |
| 3.01 | 4.11 | 4.94 | 6.23 | 7.08 | 8.53 | 7.85 | 8.27 | 8.41 | 8.88 | |
| Growth | +36.5% | +20.0% | +26.2% | +13.6% | +20.5% | −7.9% | +5.3% | +1.7% | +5.6% | |
| Per share and net cash | ||||||||||
| calc | −1.79 | −1.25 | −0.99 | −0.79 | 0.51 | 0.89 | −0.20 | −1.55 | −2.17 | −3.26 |
| 337.3 | 339.5 | 336.9 | 334.8 | 335.6 | 332.9 | 311.0 | 304.9 | 302.1 | 295.7 | |
| calc | 8.94 | 12.12 | 14.66 | 18.62 | 21.09 | 25.62 | 25.25 | 27.11 | 27.85 | 30.02 |
Lines marked calc are worked out here from filed figures; point at one for how.