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 | 1.52 | 1.69 | 1.90 | 2.05 | 2.22 | 2.71 | 2.66 | 2.75 | 3.09 | 3.29 |
| Growth | +11.2% | +12.5% | +8.0% | +8.0% | +22.2% | −1.9% | +3.4% | +12.4% | +6.6% | |
| Net income | 0.22 | 0.35 | 0.32 | 0.37 | 0.39 | 0.48 | 0.47 | 0.58 | 0.47 | 0.75 |
| Growth | +59.6% | −7.5% | +13.1% | +5.4% | +23.6% | −1.1% | +22.1% | −18.4% | +59.7% | |
| EPS, diluted | 4.59 | 7.61 | 7.33 | 8.62 | 9.57 | 11.99 | 12.33 | 15.94 | 13.71 | 22.91 |
| Growth | +65.8% | −3.7% | +17.6% | +11.0% | +25.3% | +2.8% | +29.3% | −14.0% | +67.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 14.4% | 20.7% | 17.1% | 17.9% | 17.4% | 17.6% | 17.8% | 21.0% | 15.2% | 22.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.29 | 0.39 | 0.48 | 0.49 | 0.64 | 0.66 | 0.76 | 0.69 | 0.86 | 0.90 |
| Buybacks | −0.15 | −0.15 | −0.21 | −0.23 | −0.23 | −0.02 | −0.36 | −0.38 | −0.43 | −0.45 |
| Dividends paid | −0.03 | −0.04 | −0.04 | −0.06 | −0.06 | −0.07 | −0.08 | −0.09 | −0.11 | −0.14 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.21 | 0.28 | 0.26 | 0.26 | 0.55 | 0.39 | 0.49 | 0.59 | 0.69 | 0.76 |
| Shareholders’ equity | 1.22 | 1.42 | 1.46 | 1.65 | 1.84 | 0.93 | 2.03 | 2.07 | 2.26 | 2.45 |
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 | ||||||||||
| 0.21 | 0.28 | 0.26 | 0.26 | 0.55 | 0.39 | 0.49 | 0.59 | 0.69 | 0.76 | |
| 0.03 | 0.03 | 0.04 | 0.05 | 0.06 | 0.07 | 0.05 | 0.04 | 0.04 | 0.04 | |
| n/a | n/a | n/a | n/a | n/a | 0.18 | 0.13 | 0.13 | n/a | n/a | |
| 11.44 | 12.46 | 12.60 | 13.69 | 14.91 | 16.20 | 14.64 | 15.03 | 14.58 | 15.01 | |
| Growth | +8.9% | +1.1% | +8.7% | +8.9% | +8.7% | −9.6% | +2.6% | −3.0% | +3.0% | |
| Liabilities | ||||||||||
| 10.22 | 11.04 | 11.13 | 12.04 | 13.07 | 14.03 | 12.61 | 12.96 | 12.32 | 12.57 | |
| Equity | ||||||||||
| 1.14 | 1.38 | 1.49 | 1.59 | 1.71 | 2.00 | 2.15 | 2.28 | 2.23 | 2.42 | |
| 1.22 | 1.42 | 1.46 | 1.65 | 1.84 | 0.93 | 2.03 | 2.07 | 2.26 | 2.45 | |
| Growth | +16.2% | +3.0% | +13.1% | +11.1% | −49.6% | +119.5% | +1.7% | +9.3% | +8.3% | |
| Per share and net cash | ||||||||||
| 45.7 | 44.3 | 42.7 | 41.2 | 39.3 | 39.4 | 36.8 | 35.0 | 33.4 | 31.8 | |
| calc | 26.71 | 32.07 | 34.23 | 40.10 | 46.71 | 23.51 | 55.16 | 59.03 | 67.70 | 76.89 |
Lines marked calc are worked out here from filed figures; point at one for how.