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 | 5.58 | 5.77 | 5.75 | 6.20 | 7.09 | 9.22 | 7.61 | 6.00 | 6.13 | 7.45 |
| Growth | +3.5% | −0.4% | +7.9% | +14.3% | +30.1% | −17.5% | −21.1% | +2.1% | +21.6% | |
| Net income | 0.34 | 0.42 | 0.47 | 0.71 | 0.70 | 1.24 | 0.26 | 0.22 | 0.13 | 0.62 |
| Growth | +23.3% | +12.2% | +49.0% | −1.6% | +78.3% | −78.8% | −17.6% | −39.5% | +374.3% | |
| EPS, diluted | 3.09 | 3.76 | 4.19 | 6.22 | 6.16 | 11.14 | 2.45 | 2.07 | 1.26 | 6.00 |
| Growth | +21.7% | +11.4% | +48.4% | −1.0% | +80.8% | −78.0% | −15.5% | −39.1% | +376.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 6.2% | 7.3% | 8.3% | 11.4% | 9.8% | 13.5% | 3.5% | 3.6% | 2.1% | 8.3% |
| Free cash flow margin | 6.4% | 8.6% | 11.7% | 13.0% | 13.7% | 11.5% | 6.8% | 1.5% | 11.1% | 10.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.49 | 0.63 | 0.79 | 0.91 | 1.09 | 1.22 | 0.78 | 0.35 | 0.90 | 0.95 |
| Capital expenditure | −0.13 | −0.13 | −0.12 | −0.11 | −0.11 | −0.16 | −0.26 | −0.26 | −0.22 | −0.19 |
| Free cash flow | 0.36 | 0.50 | 0.67 | 0.81 | 0.97 | 1.06 | 0.52 | 0.09 | 0.68 | 0.76 |
| Growth | +39.4% | +35.6% | +19.4% | +20.5% | +9.1% | −51.1% | −82.4% | +647.2% | +12.3% | |
| Buybacks | −0.00 | 0.00 | −0.02 | −0.00 | −0.14 | −0.10 | −0.44 | −0.07 | −0.07 | −0.12 |
| Dividends paid | −0.13 | −0.16 | −0.18 | −0.19 | −0.20 | −0.21 | −0.22 | −0.22 | −0.22 | −0.22 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.01 | 1.39 | 1.47 | 1.49 | 1.28 | 1.23 | 1.22 | 3.61 | 1.72 | 1.39 |
| Shareholders’ equity | 3.01 | 3.48 | 3.74 | 4.42 | 4.91 | 5.77 | 4.66 | 4.85 | 4.91 | 5.50 |
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 | ||||||||||
| 0.49 | 0.63 | 0.79 | 0.91 | 1.09 | 1.22 | 0.78 | 0.35 | 0.90 | 0.95 | |
| Growth | +29.2% | +25.5% | +15.1% | +18.8% | +12.4% | −36.3% | −54.4% | +153.3% | +5.9% | |
| Investment | ||||||||||
| −0.13 | −0.13 | −0.12 | −0.11 | −0.11 | −0.16 | −0.26 | −0.26 | −0.22 | −0.19 | |
| calc | 0.36 | 0.50 | 0.67 | 0.81 | 0.97 | 1.06 | 0.52 | 0.09 | 0.68 | 0.76 |
| Growth | +39.4% | +35.6% | +19.4% | +20.5% | +9.1% | −51.1% | −82.4% | +647.2% | +12.3% | |
| calc | 3.21 | 4.43 | 5.96 | 7.09 | 8.59 | 9.51 | 4.83 | 0.87 | 6.51 | 7.35 |
| −0.61 | −0.39 | −1.22 | −0.45 | −1.42 | −3.39 | −0.39 | 0.60 | −0.46 | −1.46 | |
| Financing | ||||||||||
| 0.11 | 0.13 | 0.51 | −0.45 | 0.11 | 2.13 | −0.38 | 1.42 | −2.31 | 0.16 | |
| −0.13 | −0.16 | −0.18 | −0.19 | −0.20 | −0.21 | −0.22 | −0.22 | −0.22 | −0.22 | |
| −0.00 | 0.00 | −0.02 | −0.00 | −0.14 | −0.10 | −0.44 | −0.07 | −0.07 | −0.12 | |
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.