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 | n/a | n/a | 0.88 | 0.94 | 0.88 | 1.11 | 1.32 | 1.40 | 1.47 | 1.56 |
| Growth | +6.6% | −5.9% | +25.9% | +18.4% | +6.2% | +4.9% | +6.4% | |||
| Net income | 0.71 | 1.19 | 1.39 | 1.41 | 0.82 | 1.30 | 2.24 | 1.95 | 1.94 | 2.21 |
| Growth | +66.6% | +17.5% | +1.3% | −42.1% | +58.5% | +72.8% | −12.8% | −0.6% | +14.0% | |
| EPS, diluted | 0.70 | 1.00 | 1.20 | 1.27 | 0.69 | 0.90 | 1.45 | 1.24 | 1.22 | 1.39 |
| Growth | +42.9% | +20.0% | +5.8% | −45.7% | +30.4% | +61.1% | −14.5% | −1.6% | +13.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 158.1% | 150.3% | 92.4% | 116.4% | 169.8% | 139.4% | 132.2% | 141.5% |
| Free cash flow margin | n/a | n/a | 183.4% | 156.2% | 136.2% | 163.1% | 289.3% | 179.8% | 115.3% | 141.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.22 | 1.95 | 1.73 | 1.57 | 1.32 | 2.06 | 4.03 | 2.66 | 1.84 | 2.48 |
| Capital expenditure | −0.12 | −0.19 | −0.11 | −0.11 | −0.12 | −0.25 | −0.21 | −0.14 | −0.14 | −0.27 |
| Free cash flow | 1.10 | 1.76 | 1.62 | 1.47 | 1.20 | 1.82 | 3.81 | 2.52 | 1.69 | 2.22 |
| Growth | +60.7% | −8.2% | −9.2% | −17.9% | +50.7% | +110.1% | −34.0% | −32.7% | +30.8% | |
| Buybacks | 0.00 | −0.26 | −0.94 | −0.44 | −0.09 | −0.65 | 0.00 | 0.00 | n/a | n/a |
| Dividends paid | −0.25 | −0.35 | −0.51 | −0.60 | −0.61 | −0.75 | −0.90 | −0.90 | −0.90 | −0.91 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.39 | 1.52 | 2.67 | 1.17 | 6.60 | 5.52 | 6.70 | 10.13 | 12.85 | 13.50 |
| Total debt | 8.31 | 9.21 | 8.63 | 9.85 | 8.35 | 7.11 | 9.69 | 12.39 | 16.37 | 17.22 |
| Net cash (debt) | −6.92 | −7.69 | −5.95 | −8.68 | −1.76 | −1.59 | −2.98 | −2.27 | −3.53 | −3.73 |
| Shareholders’ equity | 10.31 | 10.81 | 11.10 | 11.80 | 12.99 | 19.30 | 17.73 | 19.35 | 19.74 | 24.34 |
| Debt to equity | 0.81 | 0.85 | 0.78 | 0.84 | 0.64 | 0.37 | 0.55 | 0.64 | 0.83 | 0.71 |
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 | ||||||||||
| 1.39 | 1.52 | 2.67 | 1.17 | 6.60 | 5.52 | 6.70 | 10.13 | 12.85 | 13.50 | |
| 0.82 | 0.86 | 0.79 | 0.76 | 0.76 | 1.16 | 1.16 | 1.11 | 1.07 | 1.32 | |
| 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 5.35 | 5.57 | 5.56 | 5.56 | 6.00 | |
| 99.71 | 104.19 | 108.78 | 109.00 | 123.04 | 174.06 | 182.91 | 189.37 | 204.23 | 225.11 | |
| Growth | +4.5% | +4.4% | +0.2% | +12.9% | +41.5% | +5.1% | +3.5% | +7.8% | +10.2% | |
| Liabilities | ||||||||||
| 8.31 | 9.21 | 8.63 | 9.85 | 8.35 | 7.11 | 9.69 | 12.39 | 16.37 | 17.22 | |
| calc | 8.31 | 9.21 | 8.63 | 9.85 | 8.35 | 7.11 | 9.69 | 12.39 | 16.37 | 17.22 |
| 89.41 | 93.37 | 97.68 | 97.21 | 110.05 | 154.75 | 165.14 | 169.97 | 184.45 | 200.73 | |
| Equity | ||||||||||
| −0.23 | 0.59 | 1.36 | 2.09 | 1.88 | 2.20 | 3.42 | 4.32 | 5.20 | 6.35 | |
| 10.31 | 10.81 | 11.10 | 11.80 | 12.99 | 19.30 | 17.73 | 19.35 | 19.74 | 24.34 | |
| Growth | +4.9% | +2.7% | +6.2% | +10.2% | +48.5% | −8.1% | +9.1% | +2.0% | +23.3% | |
| Per share and net cash | ||||||||||
| calc | −6.92 | −7.69 | −5.95 | −8.68 | −1.76 | −1.59 | −2.98 | −2.27 | −3.53 | −3.73 |
| 1,086 | 1,072 | 1,047 | 1,019 | 1,017 | 1,438 | 1,443 | 1,448 | 1,454 | 1,568 | |
| calc | 9.49 | 10.09 | 10.61 | 11.57 | 12.77 | 13.42 | 12.29 | 13.36 | 13.58 | 15.53 |
Lines marked calc are worked out here from filed figures; point at one for how.