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 | n/a | 0.98 | 1.12 | 1.13 | 1.02 | 1.17 | 1.22 | 1.32 | 1.45 | 1.55 |
| Growth | +13.9% | +1.1% | −10.3% | +14.8% | +5.0% | +8.0% | +9.9% | +6.9% | ||
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | 0.90 | 0.95 | 1.05 | 1.12 |
| Net income | 0.17 | 0.18 | 0.25 | 0.24 | 0.04 | 0.36 | 0.48 | 0.36 | 0.40 | 0.53 |
| Growth | +5.4% | +41.5% | −3.9% | −81.3% | +705.1% | +33.6% | −24.5% | +9.8% | +31.7% | |
| EPS, diluted | n/a | 1.00 | 1.46 | 1.43 | 0.26 | 2.12 | 2.81 | 2.04 | 2.11 | 2.82 |
| Growth | +46.0% | −2.1% | −81.8% | +715.4% | +32.5% | −27.4% | +3.4% | +33.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | 73.3% | 71.9% | 72.0% | 72.3% |
| Net margin | n/a | 17.9% | 22.2% | 21.1% | 4.4% | 31.0% | 39.4% | 27.6% | 27.5% | 34.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 0.47 | 0.61 | 0.62 | 0.50 | 0.66 | 0.66 | 0.72 | 0.79 | 0.83 |
| Buybacks | n/a | 0.00 | −0.21 | −0.03 | 0.00 | n/a | −0.08 | −0.02 | −0.20 | n/a |
| Dividends paid | n/a | −0.32 | −0.38 | −0.39 | −0.30 | −0.40 | −0.43 | −0.45 | −0.49 | −0.51 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.01 | 0.05 | 0.05 | 0.12 | 0.38 | 0.10 | 0.07 | 0.09 | 0.06 | 0.12 |
| Total debt | 1.64 | 3.59 | 3.72 | 3.92 | 3.92 | 3.72 | 3.73 | 4.15 | 4.41 | 4.74 |
| Net cash (debt) | −1.63 | −3.55 | −3.67 | −3.80 | −3.54 | −3.62 | −3.66 | −4.06 | −4.35 | −4.62 |
| Shareholders’ equity | 2.62 | 6.73 | 6.40 | 6.21 | 5.98 | 6.04 | 6.10 | 7.03 | 6.72 | 6.91 |
| Debt to equity | 0.63 | 0.53 | 0.58 | 0.63 | 0.66 | 0.62 | 0.61 | 0.59 | 0.66 | 0.69 |
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 | ||||||||||
| 0.01 | 0.05 | 0.05 | 0.12 | 0.38 | 0.10 | 0.07 | 0.09 | 0.06 | 0.12 | |
| 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | |
| 0.00 | 0.33 | 0.31 | 0.31 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | |
| n/a | n/a | 10.94 | 11.13 | 10.94 | 10.79 | 10.86 | 12.43 | 12.39 | 13.00 | |
| Growth | +1.7% | −1.8% | −1.3% | +0.6% | +14.4% | −0.3% | +4.9% | |||
| Liabilities | ||||||||||
| 1.64 | 3.59 | 3.72 | 3.92 | 3.92 | 3.72 | 3.73 | 4.15 | 4.41 | 4.74 | |
| calc | 1.64 | 3.59 | 3.72 | 3.92 | 3.92 | 3.72 | 3.73 | 4.15 | 4.41 | 4.74 |
| n/a | n/a | 4.49 | 4.84 | 4.88 | 4.68 | 4.68 | 5.23 | 5.49 | 5.82 | |
| Equity | ||||||||||
| 2.62 | 6.73 | 6.40 | 6.21 | 5.98 | 6.04 | 6.10 | 7.03 | 6.72 | 6.91 | |
| Growth | +156.5% | −5.0% | −2.9% | −3.7% | +0.9% | +1.0% | +15.3% | −4.4% | +2.7% | |
| Per share and net cash | ||||||||||
| calc | −1.63 | −3.55 | −3.67 | −3.80 | −3.54 | −3.62 | −3.66 | −4.06 | −4.35 | −4.62 |
| 104.7 | 170.8 | 167.5 | 167.7 | 169.8 | 171.4 | 171.3 | 184.6 | 181.4 | 182.9 | |
| calc | 25.07 | 39.42 | 38.20 | 37.05 | 35.24 | 35.23 | 35.59 | 38.10 | 37.08 | 37.76 |
Lines marked calc are worked out here from filed figures; point at one for how.