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 | 20.12 | 21.39 | 22.79 | 23.18 | 20.44 | 25.55 | 27.81 | 30.92 | 31.86 | 31.81 |
| Growth | +6.3% | +6.5% | +1.7% | −11.8% | +25.0% | +8.8% | +11.2% | +3.1% | −0.2% | |
| Operating income | 0.57 | 0.61 | 0.66 | 0.65 | 0.70 | 1.36 | 1.49 | 1.41 | 1.37 | 1.28 |
| Net income | 0.34 | 0.61 | 0.47 | 0.44 | 0.54 | 1.19 | 1.38 | 1.11 | 0.97 | 0.94 |
| Growth | +78.9% | −23.2% | −7.5% | +24.7% | +118.5% | +16.2% | −19.7% | −12.6% | −3.5% | |
| EPS, diluted | 3.99 | 7.14 | 5.53 | 5.28 | 6.74 | 14.89 | 18.55 | 16.31 | 14.49 | 14.13 |
| Growth | +78.9% | −22.5% | −4.5% | +27.7% | +120.9% | +24.6% | −12.1% | −11.2% | −2.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.7% | 15.1% | 15.0% | 14.9% | 15.6% | 17.4% | 17.4% | 16.6% | 16.4% | 16.4% |
| Operating margin | 2.9% | 2.9% | 2.9% | 2.8% | 3.4% | 5.3% | 5.3% | 4.6% | 4.3% | 4.0% |
| Net margin | 1.7% | 2.9% | 2.1% | 1.9% | 2.7% | 4.6% | 5.0% | 3.6% | 3.0% | 2.9% |
| Free cash flow margin | 0.8% | 1.8% | 1.4% | 1.2% | 5.0% | 4.1% | 4.2% | 2.5% | 2.7% | 2.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.37 | 0.62 | 0.61 | 0.52 | 1.20 | 1.29 | 1.46 | 1.15 | 1.23 | 0.98 |
| Capital expenditure | −0.20 | −0.25 | −0.31 | −0.25 | −0.19 | −0.25 | −0.28 | −0.39 | −0.38 | −0.32 |
| Free cash flow | 0.17 | 0.38 | 0.31 | 0.27 | 1.02 | 1.04 | 1.18 | 0.76 | 0.85 | 0.65 |
| Growth | +123.5% | −17.9% | −11.5% | +272.0% | +2.7% | +12.8% | −35.5% | +12.3% | −23.7% | |
| Buybacks | −0.17 | −0.02 | −0.07 | −0.17 | −0.03 | −0.28 | −0.87 | −0.36 | −0.06 | −0.16 |
| Dividends paid | −0.10 | −0.11 | −0.12 | −0.13 | −0.07 | −0.14 | −0.15 | −0.19 | −0.27 | −0.34 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.02 | 0.05 | 0.04 | 0.03 | 0.05 | 0.10 | 0.11 | 0.10 | 0.08 | 0.06 |
| Total debt | 1.88 | 2.16 | 2.22 | 2.36 | 1.69 | 1.47 | 1.62 | 1.63 | 1.85 | 2.17 |
| Net cash (debt) | −1.85 | −2.12 | −2.18 | −2.33 | −1.64 | −1.37 | −1.52 | −1.53 | −1.77 | −2.10 |
| Shareholders’ equity | 1.75 | 2.40 | 2.61 | 2.79 | 3.30 | 4.07 | 4.15 | 4.73 | 5.40 | 5.56 |
| Debt to equity | 1.07 | 0.90 | 0.85 | 0.84 | 0.51 | 0.36 | 0.39 | 0.34 | 0.34 | 0.39 |
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 | ||||||||||
| 0.02 | 0.05 | 0.04 | 0.03 | 0.05 | 0.10 | 0.11 | 0.10 | 0.08 | 0.06 | |
| 3.41 | 3.94 | 4.04 | 4.26 | 3.43 | 3.13 | 3.51 | 4.29 | 4.71 | 4.81 | |
| 1.81 | 2.11 | 2.25 | 2.37 | 2.40 | 2.44 | 2.50 | 2.77 | 3.04 | 3.22 | |
| 1.29 | 1.66 | 1.75 | 1.91 | 1.93 | 2.12 | 2.15 | 2.24 | 2.38 | 2.44 | |
| 8.83 | 10.54 | 10.90 | 13.94 | 13.25 | 13.46 | 14.11 | 15.67 | 17.12 | 17.60 | |
| Growth | +19.3% | +3.5% | +27.9% | −5.0% | +1.6% | +4.8% | +11.0% | +9.2% | +2.8% | |
| Liabilities | ||||||||||
| 0.05 | 0.07 | 0.09 | 0.10 | 0.09 | 0.08 | 0.08 | 0.21 | 0.72 | 0.36 | |
| 1.83 | 2.09 | 2.12 | 2.26 | 1.60 | 1.39 | 1.55 | 1.42 | 1.13 | 1.81 | |
| calc | 1.88 | 2.16 | 2.22 | 2.36 | 1.69 | 1.47 | 1.62 | 1.63 | 1.85 | 2.17 |
| 7.05 | 8.11 | 8.27 | 11.13 | 9.92 | 9.37 | 9.94 | 10.92 | 11.70 | 12.02 | |
| Equity | ||||||||||
| 1.50 | 2.01 | 2.37 | 2.68 | 3.15 | 4.20 | 4.48 | 4.99 | 5.76 | 5.75 | |
| 1.75 | 2.40 | 2.61 | 2.79 | 3.30 | 4.07 | 4.15 | 4.73 | 5.40 | 5.56 | |
| Growth | +36.8% | +8.9% | +7.1% | +18.2% | +23.2% | +1.9% | +13.9% | +14.3% | +3.0% | |
| Per share and net cash | ||||||||||
| calc | −1.85 | −2.12 | −2.18 | −2.33 | −1.64 | −1.37 | −1.52 | −1.53 | −1.77 | −2.10 |
| 85.2 | 85.8 | 84.5 | 81.1 | 80.4 | 77.6 | 69.7 | 67.1 | 66.8 | 65.8 | |
| calc | 20.55 | 27.92 | 30.86 | 34.45 | 41.08 | 52.47 | 59.53 | 70.42 | 80.88 | 84.59 |
Lines marked calc are worked out here from filed figures; point at one for how.