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 | 1.27 | 1.33 | 1.94 | 1.82 | n/a | n/a | 3.21 | 3.47 | 3.19 | 3.42 |
| Growth | +4.9% | +45.3% | −6.1% | +8.1% | −8.0% | +7.2% | ||||
| Net income | 0.23 | 0.17 | 0.55 | 0.44 | 0.85 | 1.00 | 0.90 | 0.90 | 0.78 | 0.98 |
| Growth | −27.1% | +229.3% | −19.1% | +91.6% | +18.2% | −9.9% | −0.3% | −13.6% | +26.7% | |
| EPS, diluted | 0.94 | 0.65 | 1.65 | 1.38 | 1.89 | 1.74 | 1.53 | 1.54 | 1.36 | 1.87 |
| Growth | −30.9% | +153.8% | −16.4% | +37.0% | −7.9% | −12.1% | +0.7% | −11.7% | +37.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 17.9% | 12.4% | 28.1% | 24.3% | n/a | n/a | 28.1% | 25.9% | 24.3% | 28.7% |
| Free cash flow margin | 9.2% | −23.7% | 10.1% | 43.0% | n/a | n/a | 70.6% | 36.4% | 38.4% | 17.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.18 | −0.03 | 0.23 | 0.83 | 0.17 | 0.73 | 2.29 | 1.30 | 1.27 | 0.63 |
| Capital expenditure | −0.06 | −0.29 | −0.04 | −0.05 | −0.38 | −0.04 | −0.03 | −0.04 | −0.04 | −0.03 |
| Free cash flow | 0.12 | −0.32 | 0.20 | 0.78 | −0.21 | 0.69 | 2.26 | 1.26 | 1.22 | 0.60 |
| Growth | −369.5% | +298.5% | −126.5% | +228.9% | −44.2% | −3.0% | −51.4% | |||
| Buybacks | −0.10 | −0.01 | −0.11 | −0.13 | −0.00 | −0.42 | −0.01 | −0.01 | −0.63 | −0.92 |
| Dividends paid | −0.06 | −0.08 | −0.14 | −0.17 | −0.22 | −0.33 | −0.32 | −0.34 | −0.33 | −0.31 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.04 | 1.45 | 1.41 | 1.27 | 1.65 | 1.79 | 1.54 | 1.73 | 1.54 | 1.60 |
| Shareholders’ equity | 2.41 | 4.29 | 4.49 | 4.78 | 8.01 | 8.20 | 8.25 | 9.00 | 8.82 | 8.85 |
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 | ||||||||||
| 1.04 | 1.45 | 1.41 | 1.27 | 1.65 | 1.79 | 1.54 | 1.73 | 1.54 | 1.60 | |
| 0.29 | 0.53 | 0.49 | 0.46 | 0.76 | 0.67 | 0.61 | 0.59 | 0.57 | 0.54 | |
| 0.19 | 1.39 | 1.43 | 1.43 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | |
| 28.56 | 41.42 | 40.83 | 43.31 | 84.21 | 89.09 | 78.95 | 81.66 | 82.15 | 83.88 | |
| Growth | +45.1% | −1.4% | +6.1% | +94.4% | +5.8% | −11.4% | +3.4% | +0.6% | +2.1% | |
| Liabilities | ||||||||||
| 25.85 | 36.84 | 36.05 | 38.24 | 75.90 | 80.60 | 70.41 | 72.37 | 73.04 | 74.73 | |
| Equity | ||||||||||
| 1.03 | 1.16 | 1.54 | 1.80 | 2.26 | 2.89 | 3.43 | 3.96 | 4.38 | 5.03 | |
| 2.41 | 4.29 | 4.49 | 4.78 | 8.01 | 8.20 | 8.25 | 9.00 | 8.82 | 8.85 | |
| Growth | +77.8% | +4.8% | +6.5% | +67.6% | +2.3% | +0.6% | +9.0% | −2.0% | +0.4% | |
| Per share and net cash | ||||||||||
| 233.6 | 326.8 | 318.2 | 311.6 | 555.5 | 533.6 | 537.3 | 558.8 | 521.8 | 483.2 | |
| calc | 10.31 | 13.11 | 14.11 | 15.34 | 14.42 | 15.36 | 15.36 | 16.10 | 16.90 | 18.31 |
Lines marked calc are worked out here from filed figures; point at one for how.