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 | 2.28 | 2.47 | 2.59 | 2.85 | 2.92 | 3.38 | 3.56 | 4.23 | 4.86 | 5.34 |
| Growth | +8.1% | +4.7% | +10.1% | +2.7% | +15.6% | +5.3% | +18.9% | +14.9% | +9.8% | |
| Net income | 0.16 | 0.17 | 0.18 | 0.27 | 0.25 | 0.40 | 0.22 | 0.37 | 0.21 | 0.47 |
| Growth | +6.5% | +6.0% | +51.8% | −9.3% | +63.9% | −44.3% | +62.4% | −43.3% | +125.3% | |
| EPS, diluted | 2.70 | 2.84 | 3.00 | 4.53 | 4.09 | 6.50 | 3.54 | 5.84 | 3.23 | 7.49 |
| Growth | +5.2% | +5.6% | +51.0% | −9.7% | +58.9% | −45.5% | +65.0% | −44.7% | +131.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 6.9% | 6.8% | 6.9% | 9.5% | 8.4% | 12.0% | 6.3% | 8.6% | 4.3% | 8.7% |
| Free cash flow margin | n/a | n/a | 17.0% | 15.7% | 18.2% | 22.2% | 21.8% | 17.4% | 22.0% | 22.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.33 | 0.38 | 0.45 | 0.48 | 0.55 | 0.77 | 0.80 | 0.76 | 1.10 | 1.23 |
| Capital expenditure | n/a | n/a | −0.02 | −0.03 | −0.02 | −0.02 | −0.03 | −0.02 | −0.03 | −0.04 |
| Free cash flow | n/a | n/a | 0.44 | 0.45 | 0.53 | 0.75 | 0.78 | 0.74 | 1.07 | 1.19 |
| Growth | +1.7% | +19.1% | +40.8% | +3.6% | −5.2% | +45.2% | +11.7% | |||
| Buybacks | −0.00 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.01 | −0.02 | −0.09 |
| Dividends paid | −0.03 | −0.04 | −0.04 | −0.05 | −0.05 | −0.06 | −0.07 | −0.07 | −0.08 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.04 | 0.04 | 0.02 | 0.01 | 0.02 | 0.05 | 0.03 | 0.01 | 0.06 | 0.02 |
| Total debt | 0.44 | 0.44 | 0.44 | 0.55 | 0.55 | 0.51 | 0.50 | 0.50 | 0.51 | n/a |
| Net cash (debt) | −0.40 | −0.39 | −0.42 | −0.54 | −0.54 | −0.46 | −0.48 | −0.49 | −0.44 | n/a |
| Shareholders’ equity | 1.53 | 1.71 | 1.79 | 2.19 | 2.74 | 2.98 | 2.53 | 2.95 | 3.12 | 3.61 |
| Debt to equity | 0.29 | 0.26 | 0.25 | 0.25 | 0.20 | 0.17 | 0.20 | 0.17 | 0.16 | 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 | ||||||||||
| 0.04 | 0.04 | 0.02 | 0.01 | 0.02 | 0.05 | 0.03 | 0.01 | 0.06 | 0.02 | |
| 0.07 | 0.06 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.11 | |
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | |
| 7.36 | 7.69 | 7.95 | 8.80 | 9.69 | 10.46 | 10.80 | 11.80 | 13.51 | 15.16 | |
| Growth | +4.5% | +3.5% | +10.6% | +10.1% | +8.0% | +3.3% | +9.3% | +14.5% | +12.1% | |
| Liabilities | ||||||||||
| 0.44 | 0.44 | 0.44 | 0.55 | 0.55 | 0.51 | 0.50 | 0.50 | 0.51 | n/a | |
| calc | 0.44 | 0.44 | 0.44 | 0.55 | 0.55 | 0.51 | 0.50 | 0.50 | 0.51 | n/a |
| 5.82 | 5.97 | 6.16 | 6.60 | 6.95 | 7.48 | 8.27 | 8.85 | 10.39 | 11.55 | |
| Equity | ||||||||||
| 1.57 | 1.70 | 1.86 | 2.08 | 2.27 | 2.60 | 2.75 | 3.03 | 3.14 | 3.50 | |
| 1.53 | 1.71 | 1.79 | 2.19 | 2.74 | 2.98 | 2.53 | 2.95 | 3.12 | 3.61 | |
| Growth | +11.9% | +4.6% | +22.5% | +24.8% | +8.9% | −15.3% | +16.9% | +5.6% | +15.7% | |
| Per share and net cash | ||||||||||
| calc | −0.40 | −0.39 | −0.42 | −0.54 | −0.54 | −0.46 | −0.48 | −0.49 | −0.44 | n/a |
| 58.0 | 58.5 | 58.9 | 59.5 | 59.9 | 60.2 | 60.3 | 60.6 | 60.8 | 60.1 | |
| calc | 26.42 | 29.28 | 30.40 | 36.91 | 45.72 | 49.56 | 41.89 | 48.72 | 51.31 | 60.07 |
Lines marked calc are worked out here from filed figures; point at one for how.