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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.88 | 4.04 | 2.34 | 4.05 | 4.67 | 3.39 | 5.06 | 4.69 | 2.22 | 4.20 | |
| 1.51 | 1.58 | 1.74 | 1.96 | 2.37 | 3.07 | 3.22 | 3.03 | 2.53 | 2.23 | |
| 3.27 | 3.28 | 3.90 | 3.93 | 4.45 | 11.09 | 9.14 | 9.55 | 9.63 | 9.69 | |
| 25.40 | 27.18 | 25.41 | 29.07 | 34.97 | 44.36 | 43.06 | 47.07 | 46.48 | 48.91 | |
| Growth | +7.0% | −6.5% | +14.4% | +20.3% | +26.8% | −2.9% | +9.3% | −1.2% | +5.2% | |
| Liabilities | ||||||||||
| 3.79 | 4.77 | 4.38 | 4.97 | 6.06 | 10.54 | 9.03 | 10.21 | 11.14 | 12.37 | |
| calc | 3.79 | 4.77 | 4.38 | 4.97 | 6.06 | 10.54 | 9.03 | 10.21 | 11.14 | 12.37 |
| 14.71 | 17.34 | 15.25 | 17.04 | 21.24 | 28.26 | 27.69 | 30.75 | 30.03 | 31.17 | |
| Equity | ||||||||||
| 11.45 | 13.67 | 15.07 | 17.48 | 20.52 | 23.09 | 25.49 | 27.54 | 28.32 | 29.08 | |
| 10.69 | 9.84 | 10.16 | 12.04 | 13.73 | 16.08 | 15.31 | 16.26 | 16.38 | 17.66 | |
| Growth | −7.9% | +3.2% | +18.5% | +14.0% | +17.1% | −4.8% | +6.2% | +0.7% | +7.8% | |
| Per share and net cash | ||||||||||
| calc | 0.09 | −0.73 | −2.03 | −0.91 | −1.39 | −7.15 | −3.97 | −5.52 | −8.92 | −8.17 |
| 149.3 | 137.7 | 135.6 | 132.1 | 128.9 | 126.6 | 125.0 | 120.7 | 120.6 | 120.6 | |
| calc | 71.56 | 71.48 | 74.95 | 91.12 | 106.53 | 126.98 | 122.51 | 134.78 | 135.73 | 146.41 |
Lines marked calc are worked out here from filed figures; point at one for how.