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 | 5.26 | 5.71 | 1.12 | 1.17 | 1.08 | 1.33 | 1.30 | 1.27 | 1.53 | 1.64 |
| Growth | +8.6% | −80.4% | +4.7% | −7.8% | +22.7% | −2.0% | −2.5% | +21.1% | +6.7% | |
| Net income | 1.05 | 1.65 | 1.72 | 1.79 | 1.06 | 2.32 | 2.07 | 1.61 | 1.51 | 1.83 |
| Growth | +58.1% | +4.2% | +4.1% | −41.0% | +119.4% | −10.6% | −22.4% | −6.2% | +21.3% | |
| EPS, diluted | 1.97 | 3.25 | 3.52 | 3.81 | 2.22 | 5.16 | 4.10 | 3.13 | 3.03 | 3.86 |
| Growth | +65.0% | +8.3% | +8.2% | −41.7% | +132.4% | −20.5% | −23.7% | −3.2% | +27.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 19.9% | 28.9% | 153.8% | 152.8% | 97.9% | 175.0% | 159.6% | 127.0% | 98.4% | 112.0% |
| Free cash flow margin | 25.7% | 28.6% | 137.2% | 134.0% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.49 | 1.88 | 1.77 | 1.70 | 0.11 | 2.28 | 4.12 | 2.96 | 2.00 | 2.21 |
| Capital expenditure | −0.14 | −0.25 | −0.23 | −0.13 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 1.35 | 1.63 | 1.54 | 1.57 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +20.6% | −5.8% | +2.3% | |||||||
| Buybacks | −0.43 | −0.82 | −1.03 | −1.22 | −0.27 | −0.30 | −0.15 | −0.91 | −1.05 | −0.60 |
| Dividends paid | −0.24 | −0.32 | −0.47 | −0.62 | −0.67 | −0.67 | −0.78 | −0.81 | −0.77 | −0.76 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.70 | 3.03 | 4.07 | 3.39 | 12.73 | 9.16 | 10.55 | 11.63 | 10.60 | 12.73 |
| Total debt | 12.79 | 11.77 | 15.93 | 14.05 | 8.35 | 6.93 | 15.89 | 13.47 | 12.40 | 11.22 |
| Net cash (debt) | −9.09 | −8.73 | −11.85 | −10.66 | 4.39 | 2.23 | −5.34 | −1.84 | −1.80 | 1.50 |
| Shareholders’ equity | 19.75 | 20.27 | 20.82 | 22.20 | 22.67 | 23.42 | 23.69 | 24.34 | 24.25 | 26.32 |
| Debt to equity | 0.65 | 0.58 | 0.76 | 0.63 | 0.37 | 0.30 | 0.67 | 0.55 | 0.51 | 0.43 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 1.49 | 1.88 | 1.77 | 1.70 | 0.11 | 2.28 | 4.12 | 2.96 | 2.00 | 2.21 | |
| Growth | +26.4% | −6.2% | −4.0% | −93.5% | +1,949.5% | +81.1% | −28.1% | −32.4% | +10.5% | |
| 0.52 | 0.49 | 0.49 | 0.63 | 0.58 | 0.63 | 0.57 | 0.48 | 0.50 | 0.48 | |
| Investment | ||||||||||
| −0.14 | −0.25 | −0.23 | −0.13 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 1.35 | 1.63 | 1.54 | 1.57 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +20.6% | −5.8% | +2.3% | |||||||
| calc | 2.58 | 3.24 | 3.20 | 3.48 | n/a | n/a | n/a | n/a | n/a | n/a |
| −11.33 | −3.98 | −7.08 | −3.88 | −6.14 | −10.49 | −12.64 | 5.25 | 2.99 | −5.97 | |
| Financing | ||||||||||
| 10.46 | 1.43 | 6.35 | 1.49 | 15.37 | 4.64 | 9.91 | −7.13 | −6.02 | 5.88 | |
| −0.24 | −0.32 | −0.47 | −0.62 | −0.67 | −0.67 | −0.78 | −0.81 | −0.77 | −0.76 | |
| −0.43 | −0.82 | −1.03 | −1.22 | −0.27 | −0.30 | −0.15 | −0.91 | −1.05 | −0.60 | |
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.