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 | 11.52 | 12.52 | 12.88 | 14.30 | 14.60 | 16.67 | 16.23 | 18.57 | 22.11 | 23.70 |
| Growth | +8.6% | +2.9% | +11.1% | +2.1% | +14.2% | −2.6% | +14.4% | +19.1% | +7.2% | |
| Net income | 0.70 | 1.82 | 0.72 | 0.87 | 0.42 | 1.17 | 0.52 | 0.90 | 0.72 | 1.18 |
| Growth | +159.8% | −60.7% | +21.5% | −52.3% | +181.9% | −55.8% | +74.5% | −20.5% | +64.9% | |
| EPS, diluted | 10.79 | 27.71 | 11.00 | 13.62 | 6.31 | 17.13 | 7.64 | 13.44 | 10.73 | 17.69 |
| Growth | +156.8% | −60.3% | +23.8% | −53.7% | +171.5% | −55.4% | +75.9% | −20.2% | +64.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 6.1% | 14.6% | 5.6% | 6.1% | 2.8% | 7.0% | 3.2% | 4.9% | 3.2% | 5.0% |
| Free cash flow margin | 12.3% | 15.5% | 12.1% | 15.9% | 22.6% | 25.0% | 8.1% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.47 | 1.98 | 1.58 | 2.31 | 3.32 | 4.18 | 1.34 | 4.04 | 9.37 | 4.09 |
| Capital expenditure | −0.04 | −0.04 | −0.03 | −0.03 | −0.03 | −0.02 | −0.03 | n/a | n/a | n/a |
| Free cash flow | 1.42 | 1.94 | 1.55 | 2.27 | 3.29 | 4.16 | 1.32 | n/a | n/a | n/a |
| Growth | +36.4% | −19.9% | +46.5% | +44.9% | +26.4% | −68.3% | ||||
| Dividends paid | −0.10 | −0.12 | −0.14 | −0.16 | −0.18 | −0.19 | −0.21 | −0.22 | −0.23 | −0.24 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.20 | 1.30 | 1.45 | 3.41 | 2.95 | 2.93 | 2.93 | 2.97 | 3.33 | 4.17 |
| Total debt | 3.09 | 2.79 | 2.79 | 2.98 | 3.57 | 3.67 | 3.96 | 4.43 | 5.04 | 5.71 |
| Net cash (debt) | −1.89 | −1.48 | −1.34 | 0.43 | −0.63 | −0.74 | −1.03 | −1.46 | −1.72 | −1.54 |
| Shareholders’ equity | 7.09 | 9.57 | 8.45 | 11.60 | 14.35 | 8.18 | 7.08 | 9.08 | 10.82 | 13.46 |
| Debt to equity | 0.44 | 0.29 | 0.33 | 0.26 | 0.25 | 0.45 | 0.56 | 0.49 | 0.47 | 0.42 |
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 | ||||||||||
| 1.20 | 1.30 | 1.45 | 3.41 | 2.95 | 2.93 | 2.93 | 2.97 | 3.33 | 4.17 | |
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | n/a | n/a | n/a | |
| 53.10 | 60.51 | 64.54 | 76.73 | 84.66 | 92.94 | 84.90 | 97.62 | 118.68 | 156.59 | |
| Growth | +14.0% | +6.6% | +18.9% | +10.3% | +9.8% | −8.6% | +15.0% | +21.6% | +31.9% | |
| Liabilities | ||||||||||
| 3.09 | 2.79 | 2.79 | 2.98 | 3.57 | 3.67 | 3.96 | 4.43 | 5.04 | 5.71 | |
| calc | 3.09 | 2.79 | 2.79 | 2.98 | 3.57 | 3.67 | 3.96 | 4.43 | 5.04 | 5.71 |
| 46.00 | 50.95 | 56.09 | 65.13 | 70.30 | 79.16 | 77.73 | 88.45 | 107.77 | 143.04 | |
| Equity | ||||||||||
| 5.20 | 6.74 | 7.29 | 7.95 | 8.15 | 8.56 | 8.17 | 8.81 | 9.26 | 10.15 | |
| 7.09 | 9.57 | 8.45 | 11.60 | 14.35 | 8.18 | 7.08 | 9.08 | 10.82 | 13.46 | |
| Growth | +34.9% | −11.7% | +37.3% | +23.7% | −43.0% | −13.4% | +28.2% | +19.1% | +24.5% | |
| Per share and net cash | ||||||||||
| calc | −1.89 | −1.48 | −1.34 | 0.43 | −0.63 | −0.74 | −1.03 | −1.46 | −1.72 | −1.54 |
| 64.3 | 64.5 | 62.8 | 62.7 | 68.0 | 67.2 | 66.9 | 65.8 | 66.0 | 65.6 | |
| calc | 110.31 | 148.48 | 134.52 | 185.15 | 211.14 | 121.74 | 105.91 | 138.10 | 163.82 | 205.31 |
Lines marked calc are worked out here from filed figures; point at one for how.