Closing prices at the end of each trading day, from 13 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 | 7.48 | 8.62 | 10.13 | 10.72 | 11.69 | 18.52 | 20.76 | 18.84 | 19.61 | 23.92 |
| Growth | +15.2% | +17.6% | +5.8% | +9.0% | +58.4% | +12.1% | −9.3% | +4.1% | +22.0% | |
| Net income | 1.89 | 2.35 | 3.51 | 3.70 | 3.30 | 5.86 | 7.18 | 5.07 | 5.94 | 8.85 |
| Growth | +24.6% | +49.0% | +5.6% | −10.9% | +77.5% | +22.7% | −29.5% | +17.3% | +49.0% | |
| EPS, diluted | 1.31 | 1.61 | 2.45 | 2.67 | 2.12 | 2.83 | 3.50 | 2.54 | 2.99 | 4.65 |
| Growth | +22.9% | +52.2% | +9.0% | −20.6% | +33.5% | +23.7% | −27.4% | +17.7% | +55.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 25.3% | 27.3% | 34.6% | 34.5% | 28.2% | 31.6% | 34.6% | 26.9% | 30.3% | 37.0% |
| Free cash flow margin | 43.6% | −14.4% | 117.3% | 80.4% | 53.2% | 6.5% | 5.2% | 100.3% | 10.5% | 36.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.60 | −0.84 | 12.46 | 9.33 | 6.85 | 2.12 | 2.06 | 19.59 | 2.67 | 9.31 |
| Capital expenditure | −0.35 | −0.40 | −0.57 | −0.71 | −0.63 | −0.92 | −0.97 | −0.70 | −0.62 | −0.55 |
| Free cash flow | 3.26 | −1.24 | 11.89 | 8.62 | 6.22 | 1.20 | 1.09 | 18.89 | 2.05 | 8.76 |
| Growth | −138.0% | −27.5% | −27.8% | −80.7% | −9.7% | +1,639.1% | −89.1% | +327.5% | ||
| Buybacks | 0.00 | 0.00 | −1.00 | −2.22 | 0.00 | 0.00 | −3.40 | −2.84 | 0.00 | −7.35 |
| Dividends paid | −0.49 | −0.59 | −0.79 | −1.06 | −1.28 | −1.82 | −2.11 | −2.28 | −2.28 | −2.33 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.83 | 14.22 | 27.94 | 29.35 | 40.35 | 62.98 | 40.20 | 43.34 | 42.08 | 46.03 |
| Total debt | n/a | n/a | n/a | 7.43 | 13.63 | 18.91 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 21.92 | 26.72 | 44.06 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 16.42 | 18.53 | 20.67 | 21.75 | 56.06 | 56.26 | 36.61 | 40.96 | 48.38 | 49.43 |
| Debt to equity | n/a | n/a | n/a | 0.34 | 0.24 | 0.34 | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 10.83 | 14.22 | 27.94 | 29.35 | 40.35 | 62.98 | 40.20 | 43.34 | 42.08 | 46.03 | |
| 1.30 | 1.47 | 1.77 | 2.13 | 2.88 | 3.44 | 3.71 | n/a | n/a | n/a | |
| 1.23 | 1.23 | 1.23 | 1.23 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | |
| 223.38 | 243.27 | 296.48 | 294.00 | 549.01 | 667.27 | 551.77 | 493.18 | 479.84 | 491.00 | |
| Growth | +8.9% | +21.9% | −0.8% | +86.7% | +21.5% | −17.3% | −10.6% | −2.7% | +2.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 7.43 | 13.63 | 18.91 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | 7.43 | 13.63 | 18.91 | n/a | n/a | n/a | n/a |
| 206.96 | 224.75 | 275.81 | 272.26 | 492.95 | 611.01 | 515.16 | 452.22 | 431.47 | 441.57 | |
| Equity | ||||||||||
| 12.65 | 14.41 | 17.33 | 19.96 | 21.98 | 25.99 | 31.07 | 33.90 | 37.57 | 44.07 | |
| 16.42 | 18.53 | 20.67 | 21.75 | 56.06 | 56.26 | 36.61 | 40.96 | 48.38 | 49.43 | |
| Growth | +12.8% | +11.6% | +5.2% | +157.8% | +0.4% | −34.9% | +11.9% | +18.1% | +2.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | 21.92 | 26.72 | 44.06 | n/a | n/a | n/a | n/a |
| 1,335 | 1,346 | 1,333 | 1,286 | n/a | n/a | n/a | n/a | 1,814 | 1,752 | |
| calc | 12.30 | 13.76 | 15.51 | 16.91 | n/a | n/a | n/a | n/a | 26.67 | 28.21 |
Lines marked calc are worked out here from filed figures; point at one for how.