Closing prices at the end of each trading day, from 19 Mar 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 18.91 | 18.61 | 17.46 | 20.61 | 17.29 | 18.95 | 22.49 | 21.75 |
| Growth | −1.6% | −6.2% | +18.1% | −16.1% | +9.6% | +18.7% | −3.3% | |
| Operating income | 3.64 | 2.49 | 3.08 | 2.65 | 3.98 | 2.16 | 2.65 | 2.17 |
| Net income | 2.77 | 2.16 | 2.01 | 1.70 | 3.53 | 1.35 | 5.60 | 1.48 |
| Growth | −22.2% | −6.9% | −15.2% | +107.8% | −61.8% | +315.4% | −73.5% | |
| EPS, diluted | 3.16 | 2.44 | 2.25 | 1.87 | 4.10 | 1.58 | 6.15 | 1.72 |
| Growth | −22.8% | −7.8% | −16.9% | +119.3% | −61.5% | +289.2% | −72.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.2% | 13.4% | 17.7% | 12.8% | 23.0% | 11.4% | 11.8% | 10.0% |
| Net margin | 14.6% | 11.6% | 11.5% | 8.3% | 20.4% | 7.1% | 24.9% | 6.8% |
| Free cash flow margin | 9.5% | 9.8% | 7.9% | 9.2% | 8.2% | 11.4% | 0.2% | 9.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.06 | 2.06 | 1.69 | 2.24 | 1.74 | 2.61 | 0.56 | 2.51 |
| Capital expenditure | −0.26 | −0.24 | −0.31 | −0.34 | −0.32 | −0.44 | −0.52 | −0.39 |
| Free cash flow | 1.79 | 1.82 | 1.38 | 1.89 | 1.43 | 2.17 | 0.04 | 2.12 |
| Growth | +1.6% | −24.2% | +37.2% | −24.7% | +52.0% | −98.0% | +4,720.5% | |
| Buybacks | n/a | 0.00 | 0.00 | −0.53 | −1.38 | −0.06 | −1.94 | −2.89 |
| Dividends paid | 0.00 | 0.00 | −0.14 | −0.42 | −0.51 | −0.62 | −0.67 | −0.77 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 1.13 | 0.95 | 3.12 | 2.99 | 3.30 | 9.85 | 3.97 | 1.56 |
| Total debt | n/a | 0.32 | 10.23 | 9.70 | 8.84 | 14.29 | 12.28 | 11.47 |
| Net cash (debt) | n/a | 0.63 | −7.11 | −6.71 | −5.54 | −4.44 | −8.31 | −9.92 |
| Shareholders’ equity | 14.27 | 14.10 | 6.58 | 7.09 | 8.08 | 9.01 | 14.40 | 14.13 |
| Debt to equity | n/a | 0.02 | 1.55 | 1.37 | 1.09 | 1.59 | 0.85 | 0.81 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 1.13 | 0.95 | 3.12 | 2.99 | 3.30 | 9.85 | 3.97 | 1.56 | |
| n/a | 1.33 | 1.63 | 1.97 | 2.64 | 1.82 | 2.30 | 2.48 | |
| n/a | 1.66 | 1.81 | 1.83 | 2.24 | 2.16 | 3.00 | 3.17 | |
| 9.85 | 9.88 | 10.14 | 9.35 | 7.63 | 7.52 | 14.60 | 15.50 | |
| n/a | 22.41 | 25.09 | 26.17 | 26.09 | 32.82 | 37.40 | 37.19 | |
| Growth | +12.0% | +4.3% | −0.3% | +25.8% | +14.0% | −0.6% | ||
| Liabilities | ||||||||
| n/a | 0.24 | 0.19 | 0.18 | 0.14 | 0.05 | 1.25 | 0.11 | |
| n/a | 0.08 | 10.04 | 9.51 | 8.70 | 14.24 | 11.03 | 11.37 | |
| calc | n/a | 0.32 | 10.23 | 9.70 | 8.84 | 14.29 | 12.28 | 11.47 |
| n/a | 7.97 | 18.52 | 19.08 | 18.01 | 23.82 | 23.01 | 23.06 | |
| Equity | ||||||||
| n/a | 0.00 | 1.64 | 2.87 | 5.87 | 6.59 | 11.48 | 12.19 | |
| 14.27 | 14.10 | 6.58 | 7.09 | 8.08 | 9.01 | 14.40 | 14.13 | |
| Growth | −1.2% | −53.4% | +7.8% | +13.8% | +11.5% | +59.9% | −1.9% | |
| Per share and net cash | ||||||||
| calc | n/a | 0.63 | −7.11 | −6.71 | −5.54 | −4.44 | −8.31 | −9.92 |
| n/a | 866.2 | 867.8 | 863.0 | 834.7 | 839.9 | 878.3 | 836.1 | |
| calc | n/a | 16.28 | 7.58 | 8.22 | 9.68 | 10.72 | 16.39 | 16.90 |
Lines marked calc are worked out here from filed figures; point at one for how.