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 | 0.82 | 0.81 | 0.84 | 0.89 | 1.46 | 1.88 | 2.29 | n/a | n/a | n/a |
| Growth | −1.3% | +3.5% | +6.2% | +64.4% | +28.4% | +21.8% | ||||
| Operating income | 0.33 | 0.33 | 0.32 | 0.34 | 0.43 | 0.60 | 0.66 | 0.69 | 0.76 | 0.92 |
| Net income | 0.23 | 0.24 | 0.19 | 0.22 | 0.28 | 0.43 | 0.47 | 0.50 | 0.60 | 0.62 |
| Growth | +2.4% | −19.9% | +17.0% | +26.9% | +51.5% | +7.8% | +7.1% | +19.5% | +3.5% | |
| EPS, diluted | 1.32 | 1.35 | 1.08 | 1.04 | 1.12 | 1.67 | 1.77 | 1.86 | 2.17 | 2.20 |
| Growth | +2.3% | −20.0% | −3.7% | +7.7% | +49.1% | +6.0% | +5.1% | +16.7% | +1.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 40.7% | 41.2% | 38.6% | 38.2% | 29.7% | 32.1% | 28.9% | n/a | n/a | n/a |
| Net margin | 28.6% | 29.6% | 22.9% | 25.2% | 19.5% | 23.0% | 20.3% | n/a | n/a | n/a |
| Free cash flow margin | 1.6% | −12.0% | −15.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.40 | 0.38 | 0.37 | 0.34 | 0.51 | 0.64 | 0.60 | 0.93 | 0.77 | 1.01 |
| Capital expenditure | −0.38 | −0.48 | −0.50 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.01 | −0.10 | −0.13 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −835.0% | |||||||||
| Buybacks | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 |
| Dividends paid | −0.13 | −0.14 | −0.15 | −0.19 | −0.23 | −0.26 | −0.29 | −0.32 | −0.35 | −0.37 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.00 | 0.00 | 0.00 | 1.87 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.03 |
| Total debt | 1.89 | 2.12 | 2.54 | 3.05 | 5.59 | 5.91 | 6.57 | 6.89 | 7.51 | 8.13 |
| Net cash (debt) | −1.88 | −2.12 | −2.54 | −1.18 | −5.59 | −5.90 | −6.56 | −6.89 | −7.50 | −8.10 |
| Shareholders’ equity | 1.85 | 1.96 | 2.01 | 3.88 | 4.68 | 5.18 | 5.38 | 5.90 | 6.20 | 6.86 |
| Debt to equity | 1.02 | 1.08 | 1.27 | 0.79 | 1.19 | 1.14 | 1.22 | 1.17 | 1.21 | 1.19 |
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 | ||||||||||
| 0.00 | 0.00 | 0.00 | 1.87 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.03 | |
| 0.10 | 0.10 | 0.07 | 0.07 | 0.15 | 0.14 | 0.21 | 0.14 | 0.17 | 0.22 | |
| 0.01 | 0.01 | 0.02 | 0.02 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 5.00 | 5.40 | 5.93 | 6.35 | 9.51 | 10.25 | 11.13 | 12.10 | 13.14 | 14.26 | |
| 0.04 | 0.04 | 0.05 | 0.06 | 2.32 | 2.34 | 2.34 | 2.34 | 2.34 | 2.35 | |
| 6.16 | 6.33 | 6.96 | 9.36 | 13.71 | 14.66 | 15.72 | 16.84 | 18.03 | 19.46 | |
| Growth | +2.8% | +10.0% | +34.4% | +46.4% | +7.0% | +7.2% | +7.1% | +7.0% | +8.0% | |
| Liabilities | ||||||||||
| 0.15 | 0.11 | 0.14 | 0.11 | 0.08 | 0.13 | 0.20 | 0.07 | 0.14 | 0.02 | |
| 1.74 | 2.01 | 2.40 | 2.94 | 5.51 | 5.78 | 6.37 | 6.83 | 7.37 | 8.11 | |
| calc | 1.89 | 2.12 | 2.54 | 3.05 | 5.59 | 5.91 | 6.57 | 6.89 | 7.51 | 8.13 |
| Equity | ||||||||||
| 1.03 | 1.13 | 1.17 | 1.21 | 1.26 | 1.43 | 1.53 | 1.71 | 1.95 | 2.28 | |
| 1.85 | 1.96 | 2.01 | 3.88 | 4.68 | 5.18 | 5.38 | 5.90 | 6.20 | 6.86 | |
| Growth | +5.8% | +2.6% | +93.1% | +20.7% | +10.7% | +3.7% | +9.6% | +5.1% | +10.6% | |
| Per share and net cash | ||||||||||
| calc | −1.88 | −2.12 | −2.54 | −1.18 | −5.59 | −5.90 | −6.56 | −6.89 | −7.50 | −8.10 |
| 177.4 | 177.7 | 178.1 | 222.8 | 245.4 | 252.9 | 264.1 | 273.3 | 274.9 | 283.1 | |
| calc | 10.43 | 11.02 | 11.28 | 17.42 | 19.09 | 20.50 | 20.36 | 21.57 | 22.55 | 24.22 |
Lines marked calc are worked out here from filed figures; point at one for how.