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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.66 | 0.49 | 0.53 | 0.50 | 0.72 | 0.84 | 0.75 | 0.77 | 0.94 |
| Growth | −92.6% | +7.3% | −6.0% | +44.7% | +17.2% | −11.1% | +3.7% | +20.8% | |
| Operating income | 2.00 | 1.91 | 2.69 | 2.89 | 3.13 | 2.74 | 3.13 | 4.52 | 4.85 |
| Net income | 1.24 | 1.24 | 1.89 | 1.69 | 2.57 | 1.70 | 1.37 | 2.28 | 2.63 |
| Growth | −0.2% | +52.7% | −10.4% | +51.9% | −33.9% | −19.4% | +66.8% | +15.3% | |
| EPS, diluted | 2.67 | 2.77 | 4.24 | 3.79 | 5.66 | 3.82 | 3.18 | 4.82 | 5.40 |
| Growth | +3.7% | +53.1% | −10.6% | +49.3% | −32.5% | −16.8% | +51.6% | +12.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 30.0% | 387.7% | 509.9% | 582.5% | 436.7% | 325.8% | 418.2% | 583.1% | 517.8% |
| Net margin | 18.6% | 251.7% | 358.1% | 341.1% | 358.0% | 201.8% | 182.9% | 294.4% | 280.9% |
| Free cash flow margin | 31.8% | 577.1% | 523.8% | 574.9% | 480.1% | 216.8% | 391.3% | 477.7% | 404.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.93 | 3.75 | 3.75 | 3.88 | 4.82 | 3.70 | 4.72 | 5.29 | 5.46 |
| Capital expenditure | −0.80 | −0.91 | −0.99 | −1.03 | −1.38 | −1.87 | −1.80 | −1.59 | −1.68 |
| Free cash flow | 2.12 | 2.84 | 2.76 | 2.85 | 3.44 | 1.82 | 2.92 | 3.70 | 3.78 |
| Growth | +33.6% | −2.6% | +3.2% | +20.8% | −47.1% | +60.4% | +26.5% | +2.2% | |
| Buybacks | −0.77 | −0.23 | −0.02 | −0.06 | 0.00 | −0.02 | 0.00 | 0.00 | −0.36 |
| Dividends paid | −1.07 | −1.32 | −1.60 | −1.93 | −2.27 | −2.72 | −3.01 | −3.03 | −3.18 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.80 | 1.21 | 1.50 | 1.75 | 1.95 | 1.55 | 1.75 | 2.00 | 1.47 |
| Total debt | 20.21 | 21.16 | 2.93 | 0.79 | 48.07 | 43.42 | 3.07 | 3.69 | 3.39 |
| Net cash (debt) | −19.40 | −19.95 | −1.43 | 0.96 | −46.12 | −41.87 | −1.31 | −1.69 | −1.91 |
| Shareholders’ equity | 6.24 | 5.34 | 5.06 | 4.09 | 5.08 | 5.57 | 4.20 | 3.38 | 3.65 |
| Debt to equity | 3.24 | 3.97 | 0.58 | 0.19 | 9.46 | 7.79 | 0.73 | 1.09 | 0.93 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 0.80 | 1.21 | 1.50 | 1.75 | 1.95 | 1.55 | 1.75 | 2.00 | 1.47 | |
| 0.51 | 0.46 | 0.46 | 0.51 | 0.73 | 0.76 | 0.55 | 0.54 | 0.65 | |
| 11.10 | 11.25 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 5.64 | 5.50 | 6.18 | 7.28 | 13.35 | 12.08 | 12.08 | 11.77 | 12.26 | |
| 33.21 | 33.01 | 42.80 | 47.23 | 69.89 | 67.19 | 66.03 | 61.08 | 63.19 | |
| Growth | −0.6% | +29.7% | +10.4% | +48.0% | −3.9% | −1.7% | −7.5% | +3.5% | |
| Liabilities | |||||||||
| 0.77 | 2.75 | 2.93 | 0.79 | 4.57 | 4.51 | 3.07 | 3.69 | 3.39 | |
| 19.43 | 18.41 | 0.00 | n/a | 43.50 | 38.90 | n/a | n/a | n/a | |
| calc | 20.21 | 21.16 | 2.93 | 0.79 | 48.07 | 43.42 | 3.07 | 3.69 | 3.39 |
| 25.26 | 26.11 | 36.21 | 42.45 | 60.82 | 54.79 | 55.16 | 51.43 | 52.84 | |
| Equity | |||||||||
| −1.06 | −1.20 | −1.02 | −1.34 | −1.14 | −2.10 | −3.64 | −4.42 | −5.09 | |
| 6.24 | 5.34 | 5.06 | 4.09 | 5.08 | 5.57 | 4.20 | 3.38 | 3.65 | |
| Growth | −14.5% | −5.3% | −19.0% | +24.1% | +9.7% | −24.7% | −19.4% | +8.0% | |
| Per share and net cash | |||||||||
| calc | −19.40 | −19.95 | −1.43 | 0.96 | −46.12 | −41.87 | −1.31 | −1.69 | −1.91 |
| 428.8 | 441.1 | 442.9 | 444.3 | 455.8 | 465.6 | 466.3 | 467.4 | 466.3 | |
| calc | 14.56 | 12.10 | 11.41 | 9.21 | 11.15 | 11.97 | 9.00 | 7.24 | 7.83 |
Lines marked calc are worked out here from filed figures; point at one for how.