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 | 6.10 | 6.92 | 8.14 | 7.94 | 9.58 | 16.52 | 17.07 | 9.30 | 10.60 | 11.07 |
| Growth | +13.5% | +17.6% | −2.4% | +20.7% | +72.4% | +3.3% | −45.5% | +14.0% | +4.4% | |
| Operating income | 0.67 | 0.70 | 0.80 | 0.77 | 0.94 | 1.91 | 1.82 | 0.94 | 1.04 | 1.05 |
| Net income | 0.43 | 0.49 | 0.62 | 0.59 | 0.70 | 1.42 | 1.36 | 0.75 | 0.81 | 0.81 |
| Growth | +13.6% | +26.3% | −4.5% | +17.9% | +103.3% | −4.1% | −44.5% | +7.6% | +0.0% | |
| EPS, diluted | 2.36 | 2.69 | 3.48 | 3.39 | 4.07 | 8.27 | 8.26 | 5.01 | 5.72 | 5.95 |
| Growth | +14.0% | +29.4% | −2.6% | +20.1% | +103.2% | −0.1% | −39.3% | +14.2% | +4.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.0% | 10.1% | 9.8% | 9.7% | 9.8% | 11.6% | 10.7% | 10.1% | 9.8% | 9.5% |
| Net margin | 7.1% | 7.1% | 7.6% | 7.4% | 7.3% | 8.6% | 8.0% | 8.1% | 7.6% | 7.3% |
| Free cash flow margin | 7.7% | 5.7% | 6.5% | 9.1% | 6.3% | 5.0% | 12.0% | 10.9% | 6.4% | 8.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.53 | 0.49 | 0.57 | 0.77 | 0.65 | 0.87 | 2.13 | 1.05 | 0.72 | 1.01 |
| Capital expenditure | −0.06 | −0.10 | −0.05 | −0.05 | −0.05 | −0.04 | −0.09 | −0.04 | −0.04 | −0.05 |
| Free cash flow | 0.47 | 0.39 | 0.53 | 0.72 | 0.61 | 0.83 | 2.04 | 1.01 | 0.68 | 0.95 |
| Growth | −16.3% | +33.5% | +37.9% | −16.2% | +37.0% | +145.5% | −50.4% | −32.6% | +39.6% | |
| Buybacks | −0.34 | −0.48 | −0.65 | −0.39 | −0.33 | −0.51 | −1.58 | −1.39 | −0.86 | −0.67 |
| Dividends paid | −0.15 | −0.15 | −0.16 | −0.17 | −0.17 | −0.20 | −0.21 | −0.20 | −0.20 | −0.21 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.97 | 1.05 | 0.92 | 1.23 | 1.53 | 1.73 | 2.03 | 1.51 | 1.15 | 1.31 |
| Shareholders’ equity | 1.84 | 1.99 | 1.99 | 2.20 | 2.66 | 3.49 | 3.11 | 2.39 | 2.22 | 2.36 |
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 | ||||||||||
| 0.53 | 0.49 | 0.57 | 0.77 | 0.65 | 0.87 | 2.13 | 1.05 | 0.72 | 1.01 | |
| Growth | −7.7% | +17.2% | +34.7% | −15.1% | +32.6% | +145.2% | −50.5% | −31.3% | +39.1% | |
| 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.06 | 0.07 | 0.06 | 0.06 | |
| Investment | ||||||||||
| −0.06 | −0.10 | −0.05 | −0.05 | −0.05 | −0.04 | −0.09 | −0.04 | −0.04 | −0.05 | |
| calc | 0.47 | 0.39 | 0.53 | 0.72 | 0.61 | 0.83 | 2.04 | 1.01 | 0.68 | 0.95 |
| Growth | −16.3% | +33.5% | +37.9% | −16.2% | +37.0% | +145.5% | −50.4% | −32.6% | +39.6% | |
| calc | 2.57 | 2.17 | 2.95 | 4.16 | 3.55 | 4.86 | 12.42 | 6.75 | 4.82 | 7.00 |
| −0.05 | −0.01 | −0.05 | −0.05 | −0.05 | −0.04 | −0.09 | −0.04 | −0.04 | −0.04 | |
| Financing | ||||||||||
| −0.30 | −0.42 | −0.63 | −0.42 | −0.33 | −0.61 | −1.68 | −1.54 | −1.03 | −0.80 | |
| −0.15 | −0.15 | −0.16 | −0.17 | −0.17 | −0.20 | −0.21 | −0.20 | −0.20 | −0.21 | |
| −0.34 | −0.48 | −0.65 | −0.39 | −0.33 | −0.51 | −1.58 | −1.39 | −0.86 | −0.67 | |
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.