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 | 5.44 | 5.77 | 0.69 | 0.73 | 0.75 | 0.85 | 0.91 | 0.97 | 1.20 | 1.24 |
| Growth | +6.0% | −88.0% | +5.5% | +3.6% | +13.1% | +6.6% | +6.6% | +23.8% | +3.8% | |
| Net income | 1.07 | 0.93 | 1.26 | 1.72 | 1.09 | 3.06 | 1.71 | 0.96 | 0.67 | 0.85 |
| Growth | −12.9% | +36.0% | +35.8% | −36.7% | +182.0% | −44.0% | −44.2% | −30.2% | +27.5% | |
| EPS, diluted | 2.15 | 2.04 | 2.95 | 4.34 | 2.88 | 8.22 | 5.03 | 2.77 | 1.80 | 2.37 |
| Growth | −5.1% | +44.6% | +47.1% | −33.6% | +185.4% | −38.8% | −44.9% | −35.0% | +31.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 19.6% | 16.1% | 183.3% | 235.9% | 144.1% | 359.2% | 188.8% | 98.9% | 55.8% | 68.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.57 | 4.08 | 4.15 | 4.05 | 3.74 | 4.04 | 6.25 | 4.56 | 4.53 | 3.73 |
| Buybacks | −0.34 | −0.75 | −0.94 | −1.04 | −0.11 | −1.99 | −1.65 | −0.03 | −0.04 | −0.06 |
| Dividends paid | −0.11 | −0.18 | −0.24 | −0.27 | −0.29 | −0.32 | −0.38 | −0.37 | −0.37 | −0.38 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.93 | 4.25 | 4.54 | 3.56 | 15.62 | 5.06 | 5.57 | 6.95 | 10.29 | 10.03 |
| Total debt | 53.81 | 44.23 | 44.19 | 34.03 | 22.01 | 17.03 | 17.76 | 17.57 | 17.50 | 17.07 |
| Net cash (debt) | −47.88 | −39.97 | −39.66 | −30.47 | −6.39 | −11.97 | −12.19 | −10.63 | −7.20 | −7.04 |
| Shareholders’ equity | 13.32 | 13.49 | 13.27 | 14.42 | 14.70 | 17.05 | 12.86 | 13.70 | 13.90 | 15.50 |
| Debt to equity | 4.04 | 3.28 | 3.33 | 2.36 | 1.50 | 1.00 | 1.38 | 1.28 | 1.26 | 1.10 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 29.1% | 26.1% | 235.4% | 270.6% | 187.8% | 452.5% | 257.9% | 113.9% | 69.8% | 84.5% | |
| 19.6% | 16.1% | 183.3% | 235.9% | 144.1% | 359.2% | 188.8% | 98.9% | 55.8% | 68.5% | |
| Spending | ||||||||||
| 29.7% | 38.6% | 22.1% | 12.5% | 23.2% | 20.5% | 26.8% | 13.1% | 20.0% | 18.9% | |
| Returns | ||||||||||
| 8.0% | 6.9% | 9.5% | 11.9% | 7.4% | 17.9% | 13.3% | 7.0% | 4.8% | 5.5% | |
| 0.7% | 0.6% | 0.7% | 0.9% | 0.6% | 1.7% | 0.9% | 0.5% | 0.3% | 0.4% | |
| Balance and payout | ||||||||||
| 4.04 | 3.28 | 3.33 | 2.36 | 1.50 | 1.00 | 1.38 | 1.28 | 1.26 | 1.10 | |
| 91.9% | 91.9% | 92.6% | 92.0% | 91.9% | 90.6% | 93.3% | 93.0% | 92.8% | 92.1% | |
| 10.1% | 19.8% | 19.2% | 15.9% | 26.6% | 10.6% | 22.4% | 38.5% | 55.7% | 44.5% | |