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 | 4.05 | 4.27 | 4.49 | 4.89 | 4.82 | 5.23 | 5.47 | 5.99 | 6.24 | 6.59 |
| Growth | +5.3% | +5.3% | +8.8% | −1.3% | +8.4% | +4.6% | +9.6% | +4.1% | +5.7% | |
| Operating income | 0.19 | 0.33 | 0.41 | 0.45 | 0.48 | 0.43 | 0.29 | 0.11 | 0.65 | 0.93 |
| Net income | 0.16 | 0.19 | 0.39 | 0.43 | 0.36 | 0.42 | 0.12 | 0.04 | 0.43 | 0.66 |
| Growth | +20.1% | +110.0% | +8.7% | −15.6% | +17.9% | −72.6% | −69.6% | +1,106.8% | +55.5% | |
| EPS, diluted | 3.59 | 4.33 | 9.09 | 10.46 | 9.42 | 11.60 | 3.21 | 0.98 | 11.70 | 18.16 |
| Growth | +20.6% | +109.9% | +15.1% | −9.9% | +23.1% | −72.3% | −69.5% | +1,093.9% | +55.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.8% | 7.7% | 9.0% | 9.3% | 10.0% | 8.3% | 5.2% | 1.8% | 10.4% | 14.1% |
| Net margin | 3.8% | 4.4% | 8.7% | 8.7% | 7.4% | 8.1% | 2.1% | 0.6% | 6.8% | 10.0% |
| Free cash flow margin | 18.0% | 16.1% | 12.0% | 12.1% | 14.4% | 15.6% | 12.9% | 5.8% | 12.8% | 17.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.74 | 0.70 | 0.55 | 0.60 | 0.71 | 0.82 | 0.72 | 0.36 | 0.81 | 1.18 |
| Capital expenditure | −0.02 | −0.02 | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.01 | −0.01 | −0.01 |
| Free cash flow | 0.73 | 0.69 | 0.54 | 0.59 | 0.69 | 0.82 | 0.70 | 0.35 | 0.80 | 1.17 |
| Growth | −5.7% | −21.5% | +9.6% | +17.5% | +17.8% | −13.6% | −50.3% | +127.6% | +47.0% | |
| Buybacks | −0.11 | −0.04 | −0.06 | −0.56 | −0.21 | −0.16 | −0.03 | 0.00 | −0.03 | −0.13 |
| Dividends paid | −0.08 | −0.09 | −0.09 | −0.39 | −0.10 | −0.10 | −0.11 | −0.12 | −0.12 | −0.13 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.28 | 0.30 | 1.02 | 0.22 | 0.12 | 0.23 | 0.31 | 0.32 | 0.44 | 1.12 |
| Total debt | 0.79 | 0.79 | 0.78 | 0.65 | n/a | n/a | n/a | 0.78 | 0.72 | 0.84 |
| Net cash (debt) | −0.50 | −0.49 | 0.24 | −0.44 | n/a | n/a | n/a | −0.47 | −0.29 | 0.28 |
| Shareholders’ equity | 2.86 | 3.00 | 2.95 | 2.92 | 3.20 | 3.14 | 2.33 | 2.47 | 2.84 | 3.57 |
| Debt to equity | 0.28 | 0.26 | 0.26 | 0.22 | n/a | n/a | n/a | 0.32 | 0.25 | 0.24 |
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 | ||||||||||
| 0.28 | 0.30 | 1.02 | 0.22 | 0.12 | 0.23 | 0.31 | 0.32 | 0.44 | 1.12 | |
| 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | |
| 14.22 | 15.47 | 12.40 | 12.49 | 13.44 | 14.25 | 14.00 | 14.61 | 15.27 | 16.95 | |
| Growth | +8.8% | −19.8% | +0.7% | +7.6% | +6.0% | −1.8% | +4.4% | +4.5% | +10.9% | |
| Liabilities | ||||||||||
| 0.79 | 0.79 | 0.78 | 0.65 | n/a | n/a | n/a | 0.78 | 0.72 | 0.84 | |
| calc | 0.79 | 0.79 | 0.78 | 0.65 | n/a | n/a | n/a | 0.78 | 0.72 | 0.84 |
| 11.36 | 12.47 | 9.45 | 9.57 | 10.24 | 11.11 | 11.66 | 12.15 | 12.43 | 13.37 | |
| Equity | ||||||||||
| 1.88 | 1.98 | 2.18 | 2.41 | 2.67 | 2.98 | 2.99 | 2.91 | 3.21 | 3.74 | |
| 2.86 | 3.00 | 2.95 | 2.92 | 3.20 | 3.14 | 2.33 | 2.47 | 2.84 | 3.57 | |
| Growth | +4.9% | −1.4% | −1.3% | +9.8% | −2.1% | −25.6% | +5.7% | +15.3% | +25.7% | |
| Per share and net cash | ||||||||||
| calc | −0.50 | −0.49 | 0.24 | −0.44 | n/a | n/a | n/a | −0.47 | −0.29 | 0.28 |
| 42.5 | 42.5 | 40.6 | 38.4 | 36.4 | 35.5 | 35.6 | 35.8 | 35.9 | 35.1 | |
| calc | 67.23 | 70.54 | 72.82 | 75.85 | 88.00 | 88.39 | 65.54 | 68.83 | 79.10 | 101.61 |
Lines marked calc are worked out here from filed figures; point at one for how.