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 | 7.65 | 11.21 | 17.28 | 17.38 | 11.03 | 18.64 | 25.70 | 24.19 | 23.70 | 22.63 |
| Growth | +46.5% | +54.1% | +0.6% | −36.5% | +69.0% | +37.9% | −5.9% | −2.0% | −4.5% | |
| Operating income | −1.23 | 0.93 | 4.47 | 3.70 | −0.54 | 6.10 | 9.97 | 9.60 | 8.08 | 6.39 |
| Net income | −1.10 | 2.58 | 3.42 | 2.74 | −0.61 | 4.66 | 7.76 | 7.59 | 6.40 | 4.98 |
| Growth | +32.4% | −20.0% | −122.1% | +66.4% | −2.1% | −15.7% | −22.2% | |||
| EPS, diluted | −1.98 | 4.46 | 5.89 | 4.71 | −1.04 | 7.99 | 13.22 | 13.00 | 11.25 | 9.12 |
| Growth | +32.1% | −20.0% | −122.1% | +65.5% | −1.7% | −13.5% | −18.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −16.0% | 8.3% | 25.9% | 21.3% | −4.9% | 32.7% | 38.8% | 39.7% | 34.1% | 28.2% |
| Net margin | −14.3% | 23.0% | 19.8% | 15.7% | −5.5% | 25.0% | 30.2% | 31.4% | 27.0% | 22.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.36 | 4.27 | 7.77 | 8.16 | 5.01 | 8.79 | 11.09 | 11.34 | 12.14 | 10.04 |
| Buybacks | −0.08 | −0.06 | −0.06 | −0.03 | −0.02 | −0.04 | −0.12 | −1.04 | −3.25 | −2.56 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.60 | 0.83 | 1.56 | 2.03 | 3.33 | 5.21 | 5.97 | 5.28 | 7.09 | 3.40 |
| Total debt | 6.99 | 6.39 | 6.08 | 5.18 | 5.82 | 5.11 | 5.08 | 3.80 | 4.75 | 7.94 |
| Net cash (debt) | −5.39 | −5.55 | −4.53 | −3.15 | −2.49 | 0.10 | 0.89 | 1.48 | 2.34 | −4.54 |
| Shareholders’ equity | 13.98 | 16.28 | 19.36 | 21.64 | 20.30 | 22.18 | 24.78 | 28.09 | 29.35 | 29.83 |
| Debt to equity | 0.50 | 0.39 | 0.31 | 0.24 | 0.29 | 0.23 | 0.20 | 0.14 | 0.16 | 0.27 |
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 | ||||||||||
| 1.60 | 0.83 | 1.56 | 2.03 | 3.33 | 5.21 | 5.97 | 5.28 | 7.09 | 3.40 | |
| 1.22 | 1.60 | 1.46 | 1.62 | 1.52 | 2.34 | 2.77 | 2.72 | 2.65 | 2.68 | |
| 0.35 | 0.48 | 0.86 | 0.77 | 0.63 | 0.58 | 1.06 | 1.28 | 0.99 | 1.01 | |
| 25.71 | 25.67 | 28.08 | 30.36 | 28.60 | 28.43 | 29.43 | 32.30 | 34.21 | 42.34 | |
| 29.30 | 29.83 | 33.93 | 37.13 | 35.81 | 38.24 | 41.37 | 43.86 | 47.19 | 51.80 | |
| Growth | +1.8% | +13.7% | +9.4% | −3.6% | +6.8% | +8.2% | +6.0% | +7.6% | +9.8% | |
| Liabilities | ||||||||||
| 0.01 | 0.36 | 0.91 | 1.01 | 0.78 | 0.04 | 1.28 | 0.03 | 0.53 | 0.03 | |
| 6.98 | 6.03 | 5.17 | 4.16 | 5.04 | 5.07 | 3.80 | 3.77 | 4.22 | 7.91 | |
| calc | 6.99 | 6.39 | 6.08 | 5.18 | 5.82 | 5.11 | 5.08 | 3.80 | 4.75 | 7.94 |
| Equity | ||||||||||
| 8.40 | 10.59 | 13.54 | 15.65 | 14.17 | 15.92 | 18.47 | 22.63 | 26.94 | 29.77 | |
| 13.98 | 16.28 | 19.36 | 21.64 | 20.30 | 22.18 | 24.78 | 28.09 | 29.35 | 29.83 | |
| Growth | +16.5% | +18.9% | +11.8% | −6.2% | +9.3% | +11.7% | +13.4% | +4.5% | +1.6% | |
| Per share and net cash | ||||||||||
| calc | −5.39 | −5.55 | −4.53 | −3.15 | −2.49 | 0.10 | 0.89 | 1.48 | 2.34 | −4.54 |
| 576.8 | 578.6 | 580.1 | 582.1 | 583.6 | 585.4 | 587.7 | 580.0 | 553.9 | 536.5 | |
| calc | 24.24 | 28.14 | 33.38 | 37.18 | 34.79 | 37.89 | 42.16 | 48.43 | 52.99 | 55.61 |
Lines marked calc are worked out here from filed figures; point at one for how.