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 | 54.38 | 53.77 | 56.91 | 64.89 | 77.16 | 83.06 | 92.87 | 106.37 | 117.76 | 129.66 |
| Growth | −1.1% | +5.8% | +14.0% | +18.9% | +7.7% | +11.8% | +14.5% | +10.7% | +10.1% | |
| Operating income | 1.74 | 4.26 | 3.10 | 3.19 | 4.99 | 3.15 | 3.80 | 4.01 | 2.56 | 2.70 |
| Net income | 0.61 | 2.45 | 1.68 | 2.71 | 3.37 | 2.93 | 2.81 | 2.49 | 1.21 | 1.19 |
| Growth | +298.7% | −31.3% | +60.8% | +24.4% | −12.9% | −4.3% | −11.3% | −51.5% | −1.6% | |
| EPS, diluted | 4.07 | 16.81 | 12.16 | 20.10 | 25.31 | 22.67 | 22.08 | 20.00 | 9.98 | 9.84 |
| Growth | +313.0% | −27.7% | +65.3% | +25.9% | −10.4% | −2.6% | −9.4% | −50.1% | −1.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.2% | 7.9% | 5.4% | 4.9% | 6.5% | 3.8% | 4.1% | 3.8% | 2.2% | 2.1% |
| Net margin | 1.1% | 4.6% | 3.0% | 4.2% | 4.4% | 3.5% | 3.0% | 2.3% | 1.0% | 0.9% |
| Free cash flow margin | 2.6% | 6.6% | 2.7% | 7.0% | 6.1% | 1.1% | 3.7% | 2.8% | 2.0% | 0.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.94 | 4.05 | 2.17 | 5.28 | 5.64 | 2.26 | 4.59 | 3.98 | 2.97 | 0.92 |
| Capital expenditure | −0.53 | −0.52 | −0.61 | −0.74 | −0.96 | −1.34 | −1.14 | −1.00 | −0.58 | −0.55 |
| Free cash flow | 1.41 | 3.53 | 1.56 | 4.55 | 4.68 | 0.92 | 3.45 | 2.98 | 2.39 | 0.38 |
| Growth | +150.3% | −55.7% | +191.4% | +2.8% | −80.3% | +275.0% | −13.7% | −19.7% | −84.3% | |
| Buybacks | −0.10 | −3.37 | −1.09 | −1.07 | −1.82 | −0.08 | −2.10 | −1.57 | −0.82 | −0.15 |
| Dividends paid | −0.18 | −0.22 | −0.27 | −0.29 | −0.32 | −0.09 | −0.10 | −0.43 | −0.43 | −0.43 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.88 | 4.04 | 2.34 | 4.05 | 4.67 | 3.39 | 5.06 | 4.69 | 2.22 | 4.20 |
| Total debt | 3.79 | 4.77 | 4.38 | 4.97 | 6.06 | 10.54 | 9.03 | 10.21 | 11.14 | 12.37 |
| Net cash (debt) | 0.09 | −0.73 | −2.03 | −0.91 | −1.39 | −7.15 | −3.97 | −5.52 | −8.92 | −8.17 |
| Shareholders’ equity | 10.69 | 9.84 | 10.16 | 12.04 | 13.73 | 16.08 | 15.31 | 16.26 | 16.38 | 17.66 |
| Debt to equity | 0.35 | 0.48 | 0.43 | 0.41 | 0.44 | 0.66 | 0.59 | 0.63 | 0.68 | 0.70 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 54.38 | 53.77 | 56.91 | 64.89 | 77.16 | 83.06 | 92.87 | 106.37 | 117.76 | 129.66 | |
| Growth | −1.1% | +5.8% | +14.0% | +18.9% | +7.7% | +11.8% | +14.5% | +10.7% | +10.1% | |
| 7.17 | 6.57 | 7.53 | 7.38 | 10.05 | 10.12 | 12.67 | 13.19 | 13.70 | 15.45 | |
| 1.74 | 4.26 | 3.10 | 3.19 | 4.99 | 3.15 | 3.80 | 4.01 | 2.56 | 2.70 | |
| Growth | +144.8% | −27.3% | +3.0% | +56.2% | −36.9% | +20.7% | +5.6% | −36.2% | +5.5% | |
| 1.55 | 4.02 | 2.07 | 3.47 | 4.67 | 3.42 | 3.56 | 3.33 | 1.62 | 1.44 | |
| 0.94 | 1.57 | 0.39 | 0.76 | 1.31 | 0.49 | 0.76 | 0.84 | 0.41 | 0.25 | |
| 0.61 | 2.45 | 1.68 | 2.71 | 3.37 | 2.93 | 2.81 | 2.49 | 1.21 | 1.19 | |
| Growth | +298.7% | −31.3% | +60.8% | +24.4% | −12.9% | −4.3% | −11.3% | −51.5% | −1.6% | |
| Per share | ||||||||||
| 4.11 | 16.94 | 12.24 | 20.20 | 25.47 | 22.79 | 22.20 | 20.09 | 10.01 | 9.87 | |
| 4.07 | 16.81 | 12.16 | 20.10 | 25.31 | 22.67 | 22.08 | 20.00 | 9.98 | 9.84 | |
| Growth | +313.0% | −27.7% | +65.3% | +25.9% | −10.4% | −2.6% | −9.4% | −50.1% | −1.4% | |
| 149.4 | 144.5 | 137.5 | 134.1 | 132.2 | 128.7 | 126.4 | 123.9 | 120.6 | 120.5 | |
| 150.9 | 145.6 | 138.4 | 134.7 | 133.0 | 129.4 | 127.1 | 124.4 | 120.9 | 120.8 | |
| Growth | −3.5% | −4.9% | −2.7% | −1.3% | −2.7% | −1.8% | −2.1% | −2.9% | −0.0% | |