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 | 17.03 | 19.46 | 23.50 | 25.60 | 18.73 | 23.52 | 28.82 | 35.13 | 33.66 | 28.44 |
| Growth | +14.2% | +20.8% | +9.0% | −26.8% | +25.6% | +22.5% | +21.9% | −4.2% | −15.5% | |
| Net income | 0.52 | 1.68 | 2.20 | 2.39 | 1.30 | 1.87 | 3.01 | 4.60 | 4.16 | 2.38 |
| Growth | +221.1% | +31.0% | +8.8% | −45.5% | +43.4% | +61.4% | +52.8% | −9.5% | −42.9% | |
| EPS, diluted | 1.48 | 4.75 | 6.24 | 6.87 | 2.50 | 3.57 | 5.75 | 8.76 | 7.90 | 4.51 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 3.1% | 8.6% | 9.3% | 9.3% | 6.9% | 7.9% | 10.4% | 13.1% | 12.4% | 8.4% |
| Free cash flow margin | 11.3% | 11.8% | 10.8% | 8.9% | 13.0% | 6.9% | 8.7% | 9.9% | 11.3% | 12.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.30 | 2.72 | 2.99 | 2.86 | 2.99 | 2.19 | 3.03 | 4.19 | 4.64 | 4.42 |
| Capital expenditure | −0.38 | −0.42 | −0.46 | −0.57 | −0.55 | −0.56 | −0.53 | −0.70 | −0.84 | −0.74 |
| Free cash flow | 1.93 | 2.29 | 2.53 | 2.29 | 2.44 | 1.63 | 2.50 | 3.50 | 3.80 | 3.67 |
| Growth | +19.0% | +10.6% | −9.8% | +6.6% | −33.2% | +53.7% | +39.7% | +8.8% | −3.4% | |
| Buybacks | −0.07 | n/a | −0.35 | −0.11 | −0.04 | −0.00 | −0.00 | −0.00 | −0.00 | −0.04 |
| Dividends paid | −0.83 | −0.56 | −0.80 | −1.14 | −1.24 | −0.71 | −1.00 | −1.52 | −2.29 | −2.27 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.92 | 2.36 | 3.44 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 6.78 | 8.05 | 8.59 | 9.71 | 10.53 | 11.59 | 13.17 | 15.88 | 17.51 | 19.26 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 6.6% | 11.2% | 12.0% | 12.1% | 8.9% | 10.2% | 13.4% | 16.3% | 16.0% | 10.6% | |
| 3.1% | 8.6% | 9.3% | 9.3% | 6.9% | 7.9% | 10.4% | 13.1% | 12.4% | 8.4% | |
| 11.3% | 11.8% | 10.8% | 8.9% | 13.0% | 6.9% | 8.7% | 9.9% | 11.3% | 12.9% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 1.2% | 1.2% | 1.3% | 1.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 2.5% | 2.1% | 2.2% | 2.6% | |
| 2.2% | 2.2% | 1.9% | 2.2% | 2.9% | 2.4% | 1.8% | 2.0% | 2.5% | 2.6% | |
| 53.8% | 22.9% | 21.9% | 23.0% | 21.7% | 22.2% | 21.8% | 19.5% | 22.9% | 21.4% | |
| Returns | ||||||||||
| 7.7% | 20.8% | 25.5% | 24.6% | 12.4% | 16.1% | 22.9% | 29.0% | 23.8% | 12.3% | |
| 2.5% | 7.1% | 8.6% | 8.4% | 4.6% | 6.3% | 9.1% | 11.3% | 9.6% | 5.4% | |
| Balance and payout | ||||||||||
| 159.0% | 33.3% | 36.6% | 47.7% | 95.3% | 38.0% | 33.4% | 33.0% | 55.0% | 95.4% | |
| 46.7% | 24.4% | 45.7% | 54.6% | 52.6% | 43.6% | 40.2% | 43.6% | 60.3% | 62.7% | |