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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 30.0% | 387.7% | 509.9% | 582.5% | 436.7% | 325.8% | 418.2% | 583.1% | 517.8% | |
| 18.8% | 235.0% | 363.5% | 367.4% | 394.5% | 248.1% | 204.6% | 468.0% | 325.3% | |
| 18.6% | 251.7% | 358.1% | 341.1% | 358.0% | 201.8% | 182.9% | 294.4% | 280.9% | |
| 31.8% | 577.1% | 523.8% | 574.9% | 480.1% | 216.8% | 391.3% | 477.7% | 404.3% | |
| Spending | |||||||||
| 9.6% | 149.2% | 138.5% | 157.1% | 113.2% | 107.3% | 126.6% | 120.5% | 100.5% | |
| 12.1% | 185.9% | 188.0% | 208.1% | 192.0% | 222.9% | 240.6% | 205.3% | 179.5% | |
| 2.4% | −9.5% | −0.0% | 7.1% | 9.3% | 5.4% | 5.9% | 10.1% | 13.7% | |
| Returns | |||||||||
| 19.8% | 23.2% | 37.3% | 41.3% | 50.5% | 30.4% | 32.6% | 67.4% | 72.0% | |
| 3.7% | 3.7% | 4.4% | 3.6% | 3.7% | 2.5% | 2.1% | 3.7% | 4.2% | |
| Balance and payout | |||||||||
| 3.24 | 3.97 | 0.58 | 0.19 | 9.46 | 7.79 | 0.73 | 1.09 | 0.93 | |
| 76.1% | 79.1% | 84.6% | 89.9% | 87.0% | 81.5% | 83.5% | 84.2% | 83.6% | |
| 86.6% | 107.0% | 84.9% | 114.1% | 88.4% | 160.0% | 219.9% | 132.8% | 121.0% | |
| 86.7% | 54.9% | 58.8% | 69.6% | 66.0% | 150.0% | 102.8% | 81.8% | 93.7% | |