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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 2.93 | 3.75 | 3.75 | 3.88 | 4.82 | 3.70 | 4.72 | 5.29 | 5.46 | |
| Growth | +28.1% | +0.1% | +3.4% | +24.2% | −23.3% | +27.8% | +12.0% | +3.3% | |
| 1.72 | 2.11 | 1.78 | 1.88 | 2.33 | 3.16 | 2.93 | 2.03 | 2.04 | |
| Investment | |||||||||
| −0.80 | −0.91 | −0.99 | −1.03 | −1.38 | −1.87 | −1.80 | −1.59 | −1.68 | |
| calc | 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% | |
| calc | 4.92 | 6.40 | 6.20 | 6.39 | 7.60 | 3.94 | 6.26 | 7.91 | 8.07 |
| −2.80 | −2.75 | −3.99 | −4.78 | −20.69 | −2.36 | −1.70 | 0.41 | −1.86 | |
| Financing | |||||||||
| −0.11 | −0.61 | 0.52 | 1.22 | 16.42 | −1.42 | −3.10 | −5.45 | −4.21 | |
| −1.07 | −1.32 | −1.60 | −1.93 | −2.27 | −2.72 | −3.01 | −3.03 | −3.18 | |
| −0.77 | −0.23 | −0.02 | −0.06 | 0.00 | −0.02 | 0.00 | 0.00 | −0.36 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.