Closing prices at the end of each trading day, from 13 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 | 5.45 | 5.73 | 5.41 | 7.92 | 7.54 | 9.63 | 6.56 | 10.01 | 11.34 | 12.63 |
| Growth | +5.2% | −5.7% | +46.6% | −4.9% | +27.7% | −31.8% | +52.6% | +13.2% | +11.4% | |
| Net income | 0.59 | 1.05 | 0.29 | 2.00 | 1.22 | 2.97 | −0.49 | 1.84 | 2.29 | 2.39 |
| Growth | +76.8% | −72.5% | +595.8% | −39.1% | +144.1% | −116.4% | +24.4% | +4.4% | ||
| EPS, diluted | 3.55 | 6.29 | 1.75 | 12.10 | 7.49 | 18.24 | −3.06 | 11.66 | 14.53 | 15.17 |
| Growth | +77.2% | −72.2% | +591.4% | −38.1% | +143.5% | −116.8% | +24.6% | +4.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 10.8% | 18.2% | 5.3% | 25.2% | 16.1% | 30.8% | −7.4% | 18.4% | 20.2% | 18.9% |
| Free cash flow margin | 20.2% | 18.1% | 21.5% | 14.9% | 19.5% | 20.4% | 31.0% | 20.3% | 23.2% | 24.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.12 | 1.05 | 1.18 | 1.21 | 1.49 | 1.98 | 2.05 | 2.05 | 2.65 | 3.11 |
| Capital expenditure | −0.01 | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 |
| Free cash flow | 1.10 | 1.04 | 1.16 | 1.18 | 1.47 | 1.97 | 2.04 | 2.03 | 2.63 | 3.09 |
| Growth | −6.0% | +12.1% | +2.0% | +24.2% | +33.7% | +3.6% | −0.1% | +29.2% | +17.7% | |
| Buybacks | −0.04 | −0.09 | −0.13 | −0.07 | −0.26 | −0.14 | −0.41 | −0.07 | −0.13 | −0.21 |
| Dividends paid | −0.31 | −0.40 | −0.34 | −0.36 | −0.38 | −0.40 | −0.42 | −0.45 | −0.49 | −0.53 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.78 | 0.66 | 0.78 | 0.77 | 0.90 | 1.14 | 1.26 | 0.91 | 0.98 | 1.43 |
| Total debt | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 |
| Net cash (debt) | −0.01 | −0.13 | −0.00 | −0.02 | 0.11 | 0.35 | 0.48 | 0.12 | 0.19 | 0.64 |
| Shareholders’ equity | 7.06 | 8.24 | 7.83 | 9.86 | 10.79 | 12.76 | 10.56 | 12.10 | 13.94 | 15.91 |
| Debt to equity | 0.11 | 0.10 | 0.10 | 0.08 | 0.07 | 0.06 | 0.07 | 0.07 | 0.06 | 0.05 |
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 | ||||||||||
| 0.78 | 0.66 | 0.78 | 0.77 | 0.90 | 1.14 | 1.26 | 0.91 | 0.98 | 1.43 | |
| 0.18 | 0.19 | 0.20 | 0.21 | 0.21 | 0.21 | 0.20 | 0.21 | 0.21 | 0.22 | |
| 20.39 | 21.84 | 21.94 | 25.41 | 27.54 | 31.39 | 29.73 | 32.77 | 36.50 | 41.00 | |
| Growth | +7.1% | +0.4% | +15.8% | +8.4% | +14.0% | −5.3% | +10.2% | +11.4% | +12.3% | |
| Liabilities | ||||||||||
| 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | |
| calc | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 |
| 13.33 | 13.60 | 14.10 | 15.54 | 16.75 | 18.28 | 19.17 | 20.67 | 22.57 | 25.09 | |
| Equity | ||||||||||
| 5.04 | 5.18 | 7.63 | 9.26 | 10.09 | 12.63 | 11.71 | 13.08 | 14.87 | 16.72 | |
| 7.06 | 8.24 | 7.83 | 9.86 | 10.79 | 12.76 | 10.56 | 12.10 | 13.94 | 15.91 | |
| Growth | +16.8% | −5.0% | +25.9% | +9.4% | +18.3% | −17.3% | +14.5% | +15.2% | +14.2% | |
| Per share and net cash | ||||||||||
| calc | −0.01 | −0.13 | −0.00 | −0.02 | 0.11 | 0.35 | 0.48 | 0.12 | 0.19 | 0.64 |
| 198.3 | 198.3 | 198.3 | 198.3 | 161.2 | 160.4 | 157.2 | 156.7 | 156.5 | 155.6 | |
| calc | 35.60 | 41.57 | 39.50 | 49.74 | 66.93 | 79.56 | 67.17 | 77.22 | 89.03 | 102.24 |
Lines marked calc are worked out here from filed figures; point at one for how.