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 | 1.49 | 1.62 | 1.89 | 2.16 | 2.36 | 3.09 | 3.66 | 3.83 | 4.07 | 4.27 |
| Growth | +8.8% | +16.8% | +14.3% | +9.3% | +30.9% | +18.3% | +4.8% | +6.1% | +4.9% | |
| Operating income | 0.59 | 0.53 | 0.61 | 0.53 | 0.38 | 0.17 | −0.07 | 0.58 | 0.72 | −0.43 |
| Net income | 0.40 | 0.49 | 0.45 | 0.52 | 0.24 | −0.33 | −0.22 | 0.41 | 0.56 | −0.36 |
| Growth | +22.9% | −8.4% | +17.1% | −54.4% | −238.2% | +35.0% | −163.6% | |||
| EPS, diluted | 6.41 | 7.96 | 7.30 | 9.09 | 4.22 | −5.52 | −3.58 | 6.10 | 8.65 | −5.84 |
| Growth | +24.2% | −8.3% | +24.5% | −53.6% | −230.8% | +41.8% | −167.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 39.8% | 32.7% | 32.5% | 24.6% | 16.0% | 5.5% | −1.8% | 15.1% | 17.6% | −10.1% |
| Net margin | 26.7% | 30.1% | 23.6% | 24.2% | 10.1% | −10.7% | −6.1% | 10.8% | 13.8% | −8.3% |
| Free cash flow margin | 39.2% | 41.0% | 41.2% | 34.1% | 37.4% | 24.3% | 34.0% | 27.9% | 33.4% | 30.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.59 | 0.69 | 0.80 | 0.78 | 0.90 | 0.78 | 1.27 | 1.09 | 1.40 | 1.36 |
| Capital expenditure | −0.01 | −0.03 | −0.02 | −0.04 | −0.02 | −0.03 | −0.03 | −0.02 | −0.04 | −0.06 |
| Free cash flow | 0.58 | 0.66 | 0.78 | 0.74 | 0.88 | 0.75 | 1.24 | 1.07 | 1.36 | 1.30 |
| Growth | +14.0% | +17.2% | −5.4% | +20.2% | −15.1% | +65.5% | −14.1% | +27.1% | −4.5% | |
| Buybacks | −0.28 | −0.10 | −0.52 | −0.30 | −0.15 | 0.00 | −0.00 | −0.27 | −0.31 | −0.13 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.37 | 0.39 | 0.31 | 0.64 | 1.06 | 0.59 | 0.88 | 1.51 | 2.41 | 1.39 |
| Total debt | 2.03 | 1.58 | 1.60 | 1.61 | 2.09 | 6.05 | 5.72 | 5.71 | 6.11 | 5.36 |
| Net cash (debt) | −1.66 | −1.20 | −1.29 | −0.97 | −1.04 | −5.46 | −4.84 | −4.21 | −3.70 | −3.97 |
| Shareholders’ equity | 1.88 | 2.71 | 2.76 | 3.11 | 3.66 | 3.97 | 3.09 | 3.74 | 4.09 | 4.32 |
| Debt to equity | 1.08 | 0.58 | 0.58 | 0.52 | 0.57 | 1.53 | 1.86 | 1.53 | 1.49 | 1.24 |
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 | ||||||||||
| 0.37 | 0.39 | 0.31 | 0.64 | 1.06 | 0.59 | 0.88 | 1.51 | 2.41 | 1.39 | |
| 0.23 | 0.22 | 0.26 | 0.36 | 0.40 | 0.56 | 0.65 | 0.71 | 0.72 | 0.83 | |
| 0.03 | 0.04 | 0.05 | 0.08 | 0.10 | 1.07 | 0.71 | 0.60 | 0.48 | 0.42 | |
| 0.11 | 0.17 | 0.20 | 0.13 | 0.13 | n/a | n/a | n/a | n/a | n/a | |
| 0.89 | 0.95 | 0.93 | 0.92 | 0.96 | 1.83 | 1.69 | 1.75 | 1.72 | 1.83 | |
| 4.80 | 5.12 | 5.20 | 5.54 | 6.54 | 12.30 | 10.84 | 11.39 | 12.01 | 11.66 | |
| Growth | +6.7% | +1.6% | +6.4% | +18.0% | +88.2% | −11.9% | +5.2% | +5.4% | −2.9% | |
| Liabilities | ||||||||||
| 0.04 | 0.04 | 0.03 | 0.03 | 0.25 | 0.03 | 0.03 | 0.60 | 0.03 | 1.03 | |
| 1.99 | 1.54 | 1.56 | 1.57 | 1.85 | 6.02 | 5.69 | 5.11 | 6.08 | 4.33 | |
| calc | 2.03 | 1.58 | 1.60 | 1.61 | 2.09 | 6.05 | 5.72 | 5.71 | 6.11 | 5.36 |
| Equity | ||||||||||
| 0.53 | 0.92 | 0.84 | 1.07 | 1.16 | 0.83 | 0.73 | 0.88 | 1.13 | 0.65 | |
| 1.88 | 2.71 | 2.76 | 3.11 | 3.66 | 3.97 | 3.09 | 3.74 | 4.09 | 4.32 | |
| Growth | +44.5% | +1.6% | +12.8% | +17.6% | +8.3% | −22.2% | +21.1% | +9.5% | +5.5% | |
| Per share and net cash | ||||||||||
| calc | −1.66 | −1.20 | −1.29 | −0.97 | −1.04 | −5.46 | −4.84 | −4.21 | −3.70 | −3.97 |
| 59.8 | 58.9 | 57.7 | 56.1 | 56.2 | 61.6 | 63.2 | 62.3 | 60.6 | 61.4 | |
| calc | 31.38 | 46.06 | 47.79 | 55.41 | 65.15 | 64.34 | 48.81 | 60.03 | 67.52 | 70.30 |
Lines marked calc are worked out here from filed figures; point at one for how.