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 | 16.21 | 20.25 | 25.07 | 22.59 | 20.14 | 36.48 | 41.51 | 34.71 | 30.73 | 32.49 |
| Growth | +25.0% | +23.8% | −9.9% | −10.8% | +81.2% | +13.8% | −16.4% | −11.5% | +5.7% | |
| Net income | 0.80 | 1.32 | 2.36 | 1.27 | 0.72 | 6.83 | 7.61 | 4.53 | 2.03 | 1.74 |
| Growth | +65.6% | +79.0% | −46.2% | −43.2% | +846.3% | +11.4% | −40.5% | −55.2% | −14.0% | |
| EPS, diluted | 2.48 | 4.10 | 7.42 | 4.14 | 2.36 | 23.16 | 28.79 | 18.00 | 8.46 | 7.52 |
| Growth | +65.3% | +81.0% | −44.2% | −43.0% | +881.4% | +24.3% | −37.5% | −53.0% | −11.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 4.9% | 6.5% | 9.4% | 5.6% | 3.6% | 18.7% | 18.3% | 13.0% | 6.6% | 5.4% |
| Free cash flow margin | 7.1% | 3.0% | 5.6% | 5.9% | 5.7% | 12.6% | 19.6% | 14.1% | 2.6% | −0.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.75 | 1.06 | 2.39 | 2.81 | 2.70 | 6.23 | 10.07 | 7.11 | 3.98 | 3.23 |
| Capital expenditure | −0.60 | −0.45 | −0.98 | −1.48 | −1.54 | −1.62 | −1.95 | −2.21 | −3.17 | −3.42 |
| Free cash flow | 1.15 | 0.61 | 1.41 | 1.33 | 1.15 | 4.61 | 8.12 | 4.90 | 0.81 | −0.19 |
| Growth | −47.0% | +132.6% | −5.6% | −13.4% | +299.5% | +76.3% | −39.7% | −83.5% | −123.3% | |
| Buybacks | −0.01 | −0.09 | −0.85 | −0.30 | −0.04 | −3.28 | −2.76 | −1.55 | −2.22 | −0.70 |
| Dividends paid | −0.48 | −0.49 | −0.49 | −0.49 | −0.49 | −0.48 | −0.53 | −0.52 | −0.52 | −0.51 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.05 | 0.95 | 1.40 | 1.53 | 2.64 | 2.36 | 4.28 | 6.38 | 3.56 | 2.26 |
| Total debt | 4.34 | 3.74 | 4.23 | 0.02 | n/a | 0.60 | 0.01 | 0.06 | 1.03 | 0.07 |
| Net cash (debt) | −2.29 | −2.79 | −2.83 | 1.51 | n/a | 1.76 | 4.27 | 6.32 | 2.53 | 2.19 |
| Shareholders’ equity | 7.88 | 8.74 | 9.79 | 10.36 | 10.79 | 14.02 | 18.41 | 20.94 | 20.29 | 20.94 |
| Debt to equity | 0.55 | 0.43 | 0.43 | 0.00 | n/a | 0.04 | 0.00 | 0.00 | 0.05 | 0.00 |
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 | ||||||||||
| 2.05 | 0.95 | 1.40 | 1.53 | 2.64 | 2.36 | 4.28 | 6.38 | 3.56 | 2.26 | |
| 1.63 | 2.03 | 2.51 | 2.16 | 2.30 | 3.85 | 3.59 | 2.95 | 2.68 | 3.11 | |
| 2.48 | 3.46 | 4.55 | 3.84 | 3.57 | 6.01 | 5.45 | 5.58 | 5.11 | 5.46 | |
| 5.08 | 5.09 | 5.33 | 6.18 | 6.90 | 8.11 | 9.62 | 11.05 | 13.24 | 15.31 | |
| 2.05 | 2.20 | 2.18 | 2.20 | 2.23 | 2.83 | 3.92 | 3.97 | 4.29 | 4.30 | |
| 15.22 | 15.84 | 17.92 | 18.34 | 20.13 | 25.82 | 32.48 | 35.34 | 33.94 | 35.10 | |
| Growth | +4.1% | +13.1% | +2.4% | +9.7% | +28.3% | +25.8% | +8.8% | −4.0% | +3.4% | |
| Liabilities | ||||||||||
| 0.60 | 0.50 | n/a | 0.02 | n/a | 0.60 | 0.01 | 0.06 | 1.03 | 0.07 | |
| 3.74 | 3.24 | 4.23 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 4.34 | 3.74 | 4.23 | 0.02 | n/a | 0.60 | 0.01 | 0.06 | 1.03 | 0.07 |
| 6.97 | 6.76 | 7.72 | 7.55 | 8.89 | 11.22 | 12.91 | 13.22 | 12.52 | 12.98 | |
| Equity | ||||||||||
| 7.63 | 8.46 | 10.34 | 11.12 | 11.34 | 17.67 | 24.75 | 28.76 | 30.27 | 31.50 | |
| 7.88 | 8.74 | 9.79 | 10.36 | 10.79 | 14.02 | 18.41 | 20.94 | 20.29 | 20.94 | |
| Growth | +10.9% | +12.0% | +5.8% | +4.2% | +29.9% | +31.4% | +13.7% | −3.1% | +3.2% | |
| Per share and net cash | ||||||||||
| calc | −2.29 | −2.79 | −2.83 | 1.51 | n/a | 1.76 | 4.27 | 6.32 | 2.53 | 2.19 |
| 318.8 | 317.9 | 305.4 | 301.0 | 298.0 | 269.1 | 251.9 | 240.7 | 230.5 | 227.8 | |
| calc | 24.71 | 27.49 | 32.07 | 34.41 | 36.20 | 52.08 | 73.09 | 86.98 | 88.03 | 91.92 |
Lines marked calc are worked out here from filed figures; point at one for how.