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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 8.6% | 7.7% | 10.6% | 14.6% | 13.0% | 17.8% | 4.3% | 4.6% | 2.7% | 11.1% | |
| 6.2% | 7.3% | 8.3% | 11.4% | 9.8% | 13.5% | 3.5% | 3.6% | 2.1% | 8.3% | |
| 6.4% | 8.6% | 11.7% | 13.0% | 13.7% | 11.5% | 6.8% | 1.5% | 11.1% | 10.2% | |
| Spending | ||||||||||
| 2.4% | 2.3% | 2.1% | 1.7% | 1.6% | 1.7% | 3.4% | 4.4% | 3.6% | 2.5% | |
| 28.1% | 5.3% | 21.9% | 21.5% | 24.2% | 23.9% | 18.5% | 21.5% | 19.8% | 24.3% | |
| Returns | ||||||||||
| 11.4% | 12.2% | 12.7% | 16.0% | 14.2% | 21.5% | 5.6% | 4.5% | 2.7% | 11.3% | |
| 3.9% | 4.4% | 4.5% | 6.1% | 5.4% | 7.5% | 1.8% | 1.3% | 0.9% | 3.8% | |
| Balance and payout | ||||||||||
| 65.9% | 63.6% | 64.8% | 61.6% | 61.5% | 64.8% | 68.7% | 71.1% | 67.0% | 66.0% | |
| 38.4% | 37.7% | 37.6% | 26.6% | 28.6% | 17.2% | 82.7% | 99.9% | 168.3% | 35.9% | |
| 37.0% | 32.0% | 29.2% | 23.6% | 34.8% | 29.5% | 127.1% | 318.3% | 42.6% | 45.3% | |