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 | 25.50 | 27.24 | 3.43 | 3.82 | 3.74 | 4.78 | 5.42 | 5.65 | 5.92 | 8.06 |
| Growth | +6.8% | −87.4% | +11.3% | −2.2% | +27.9% | +13.3% | +4.2% | +4.8% | +36.3% | |
| Net income | 3.75 | 1.98 | 6.02 | 5.55 | 2.71 | 12.39 | 7.36 | 4.89 | 4.75 | 2.45 |
| Growth | −47.2% | +203.5% | −7.8% | −51.1% | +356.5% | −40.6% | −33.6% | −2.8% | −48.4% | |
| EPS, diluted | 6.89 | 3.49 | 11.82 | 11.05 | 5.18 | 26.94 | 17.91 | 11.95 | 11.59 | 4.03 |
| Growth | −49.3% | +238.7% | −6.5% | −53.1% | +420.1% | −33.5% | −33.3% | −3.0% | −65.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 14.7% | 7.3% | 175.3% | 145.2% | 72.6% | 259.2% | 135.9% | 86.6% | 80.3% | 30.4% |
| Free cash flow margin | 43.4% | 48.3% | 352.8% | 412.4% | 427.9% | 242.9% | 237.7% | 347.5% | 286.6% | 324.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.86 | 14.18 | 12.98 | 16.64 | 16.70 | 12.31 | 13.81 | 20.58 | 18.16 | 27.72 |
| Capital expenditure | −0.78 | −1.02 | −0.87 | −0.89 | −0.71 | −0.70 | −0.93 | −0.96 | −1.20 | −1.58 |
| Free cash flow | 11.08 | 13.16 | 12.10 | 15.75 | 15.99 | 11.61 | 12.88 | 19.61 | 16.96 | 26.14 |
| Growth | +18.8% | −8.1% | +30.1% | +1.5% | −27.4% | +10.9% | +52.3% | −13.6% | +54.2% | |
| Buybacks | −3.66 | −0.24 | −2.28 | −1.48 | −0.39 | −7.61 | −4.95 | −0.72 | −0.73 | −4.10 |
| Dividends paid | −0.81 | −0.78 | −0.77 | −0.75 | −0.46 | −1.15 | −0.95 | −0.93 | −0.93 | −1.52 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.49 | 14.35 | 13.49 | 13.75 | 40.77 | 22.05 | 31.26 | 43.76 | 43.67 | 62.09 |
| Shareholders’ equity | 47.51 | 48.73 | 51.67 | 58.01 | 60.20 | 61.03 | 52.58 | 58.09 | 60.78 | 113.62 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 12.49 | 14.35 | 13.49 | 13.75 | 40.77 | 22.05 | 31.26 | 43.76 | 43.67 | 62.09 | |
| 3.68 | 4.03 | 4.19 | 4.38 | 4.29 | 4.21 | 4.35 | 4.38 | 4.51 | 5.60 | |
| 14.52 | 14.53 | 14.54 | 14.65 | 14.65 | 14.78 | 14.78 | 15.07 | 15.06 | 28.51 | |
| 357.03 | 365.69 | 372.54 | 390.37 | 421.60 | 432.38 | 455.25 | 478.46 | 490.14 | 669.01 | |
| Growth | +2.4% | +1.9% | +4.8% | +8.0% | +2.6% | +5.3% | +5.1% | +2.4% | +36.5% | |
| Liabilities | ||||||||||
| 309.52 | 316.96 | 320.87 | 332.35 | 361.40 | 371.35 | 402.67 | 420.38 | 429.36 | 555.39 | |
| Equity | ||||||||||
| 29.77 | 30.70 | 35.88 | 40.34 | 40.09 | 51.01 | 57.18 | 60.95 | 64.51 | 65.19 | |
| 47.51 | 48.73 | 51.67 | 58.01 | 60.20 | 61.03 | 52.58 | 58.09 | 60.78 | 113.62 | |
| Growth | +2.6% | +6.0% | +12.3% | +3.8% | +1.4% | −13.8% | +10.5% | +4.6% | +86.9% | |
| Per share and net cash | ||||||||||
| 480.2 | 485.5 | 467.7 | 456.6 | 459.0 | 413.9 | 381.3 | 380.4 | 381.2 | 625.1 | |
| calc | 98.94 | 100.37 | 110.47 | 127.06 | 131.17 | 147.46 | 137.90 | 152.71 | 159.44 | 181.76 |
Lines marked calc are worked out here from filed figures; point at one for how.