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 | 23.02 | 29.24 | 36.53 | 32.79 | 27.20 | 40.81 | 58.19 | 49.72 | 56.22 | 52.60 |
| Growth | +27.0% | +24.9% | −10.3% | −17.0% | +50.0% | +42.6% | −14.6% | +13.1% | −6.4% | |
| Operating income | 3.58 | 3.93 | 5.41 | 6.08 | 5.04 | 6.10 | 6.91 | 6.93 | 7.34 | 7.27 |
| Net income | 2.51 | 2.80 | 4.17 | 4.59 | 3.78 | 4.63 | 5.49 | 5.53 | 5.90 | 5.81 |
| Growth | +11.4% | +49.1% | +10.0% | −17.8% | +22.8% | +18.4% | +0.8% | +6.7% | −1.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 15.6% | 13.4% | 14.8% | 18.5% | 18.5% | 15.0% | 11.9% | 13.9% | 13.1% | 13.8% |
| Net margin | 10.9% | 9.6% | 11.4% | 14.0% | 13.9% | 11.4% | 9.4% | 11.1% | 10.5% | 11.0% |
| Free cash flow margin | 4.7% | 5.4% | 5.2% | 6.1% | 9.6% | 15.4% | 10.4% | 8.7% | 6.4% | 5.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.07 | 4.67 | 6.13 | 6.52 | 5.89 | 8.51 | 8.04 | 7.57 | 8.12 | 8.59 |
| Capital expenditure | −2.98 | −3.10 | −4.22 | −4.53 | −3.29 | −2.22 | −1.96 | −3.27 | −4.54 | −5.62 |
| Free cash flow | 1.08 | 1.56 | 1.90 | 1.99 | 2.60 | 6.29 | 6.08 | 4.30 | 3.57 | 2.97 |
| Growth | +44.5% | +21.6% | +4.5% | +30.9% | +141.6% | −3.4% | −29.2% | −17.0% | −17.0% | |
| Buybacks | 0.00 | 0.00 | −0.03 | −0.08 | −0.19 | −0.21 | −0.25 | −0.19 | −0.22 | −0.30 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.06 | 0.01 | 0.34 | 0.33 | 1.06 | 2.82 | 0.08 | 0.18 | 0.58 | 0.97 |
| Total debt | 23.70 | 24.57 | 26.18 | 27.63 | 29.87 | 29.54 | 28.30 | 28.75 | 31.90 | 34.40 |
| Net cash (debt) | −23.63 | −24.56 | −25.83 | −27.29 | −28.81 | −26.72 | −28.22 | −28.57 | −31.31 | −33.43 |
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 | ||||||||||
| 0.06 | 0.01 | 0.34 | 0.33 | 1.06 | 2.82 | 0.08 | 0.18 | 0.58 | 0.97 | |
| 3.33 | 4.36 | 3.66 | 4.87 | 4.80 | 6.97 | 6.96 | n/a | n/a | n/a | |
| 1.77 | 1.61 | 1.52 | 2.09 | 3.30 | 2.68 | 2.55 | 3.35 | 3.96 | 3.88 | |
| 33.29 | 35.62 | 38.74 | 41.60 | 41.91 | 42.09 | 44.40 | 45.80 | 49.06 | 51.36 | |
| 5.75 | 5.75 | 5.75 | 5.75 | 5.45 | 5.45 | 5.61 | 5.61 | 5.71 | 5.71 | |
| 52.19 | 54.42 | 56.97 | 61.73 | 64.11 | 67.53 | 68.11 | 70.98 | 77.17 | 77.90 | |
| Growth | +4.3% | +4.7% | +8.4% | +3.8% | +5.3% | +0.9% | +4.2% | +8.7% | +1.0% | |
| Liabilities | ||||||||||
| 2.58 | 2.86 | 1.50 | 1.98 | 1.33 | 1.40 | 1.74 | 1.30 | 1.15 | 1.63 | |
| 21.12 | 21.71 | 24.68 | 25.64 | 28.54 | 28.14 | 26.55 | 27.45 | 30.75 | 32.77 | |
| calc | 23.70 | 24.57 | 26.18 | 27.63 | 29.87 | 29.54 | 28.30 | 28.75 | 31.90 | 34.40 |
| Per share and net cash | ||||||||||
| calc | −23.63 | −24.56 | −25.83 | −27.29 | −28.81 | −26.72 | −28.22 | −28.57 | −31.31 | −33.43 |
| 2,120 | 2,161 | 2,185 | 2,189 | 2,182 | 2,176 | 2,171 | 2,168 | 2,166 | 2,162 | |
Lines marked calc are worked out here from filed figures; point at one for how.