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 | 7.26 | 7.66 | 2.22 | 2.12 | 2.40 | 2.82 | 2.23 | 1.86 | 1.92 | 2.10 |
| Growth | +5.6% | −71.1% | −4.2% | +13.1% | +17.6% | −20.9% | −16.5% | +3.3% | +9.1% | |
| Net income | 0.65 | 0.77 | 0.63 | 1.06 | 1.43 | 2.80 | 1.29 | 0.52 | 1.27 | 0.60 |
| Growth | +18.6% | −18.5% | +69.1% | +34.4% | +96.0% | −53.7% | −60.0% | +145.6% | −52.6% | |
| EPS, diluted | 2.24 | 2.30 | 2.26 | 3.83 | 4.99 | 9.75 | 4.67 | 1.91 | 4.65 | 2.21 |
| Growth | +2.7% | −1.7% | +69.5% | +30.3% | +95.4% | −52.1% | −59.1% | +143.5% | −52.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 9.0% | 10.1% | 28.3% | 50.0% | 59.5% | 99.1% | 58.0% | 27.8% | 66.0% | 28.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.16 | 0.74 | 0.94 | 1.12 | 1.58 | 4.09 | 4.36 | 6.48 | 6.82 | 5.83 |
| Buybacks | −0.28 | −0.02 | −0.02 | −0.09 | −0.24 | −0.46 | −0.55 | −0.01 | 0.00 | −0.25 |
| Dividends paid | −0.24 | −0.28 | −0.33 | −0.34 | −0.39 | −0.45 | −0.49 | −0.50 | −0.53 | −0.55 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.05 | 1.11 | 1.26 | 1.38 | 2.72 | 4.36 | 2.29 | 2.77 | 3.48 | 2.64 |
| Total debt | 0.99 | 0.76 | 0.84 | 0.84 | 2.66 | 3.10 | 3.24 | 3.89 | 4.32 | 4.40 |
| Net cash (debt) | 0.06 | 0.35 | 0.42 | 0.54 | 0.06 | 1.26 | −0.95 | −1.12 | −0.84 | −1.76 |
| Shareholders’ equity | 6.00 | 4.45 | 4.63 | 5.38 | 8.35 | 9.41 | 6.12 | 6.91 | 7.75 | 7.42 |
| Debt to equity | 0.16 | 0.17 | 0.18 | 0.16 | 0.32 | 0.33 | 0.53 | 0.56 | 0.56 | 0.59 |
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 | ||||||||||
| 1.05 | 1.11 | 1.26 | 1.38 | 2.72 | 4.36 | 2.29 | 2.77 | 3.48 | 2.64 | |
| 0.19 | 0.19 | 0.16 | 0.18 | 0.18 | 0.19 | 0.18 | 0.17 | 0.17 | 0.19 | |
| 2.56 | 2.75 | 2.73 | 2.73 | 4.50 | 4.53 | 4.64 | 4.83 | 5.27 | 5.27 | |
| 14.52 | 9.15 | 9.30 | 10.68 | 50.46 | 61.33 | 65.14 | 80.61 | 95.26 | 109.01 | |
| Growth | −37.0% | +1.6% | +14.8% | +372.6% | +21.6% | +6.2% | +23.7% | +18.2% | +14.4% | |
| Liabilities | ||||||||||
| 0.99 | 0.76 | 0.84 | 0.84 | 2.66 | 3.10 | 3.24 | 3.89 | 4.32 | 4.40 | |
| calc | 0.99 | 0.76 | 0.84 | 0.84 | 2.66 | 3.10 | 3.24 | 3.89 | 4.32 | 4.40 |
| 7.28 | 4.34 | 4.33 | 4.97 | 42.06 | 51.23 | 58.57 | 73.15 | 86.73 | 100.04 | |
| Equity | ||||||||||
| 1.78 | 0.22 | 0.64 | 1.36 | 2.39 | 4.37 | 5.23 | 5.24 | 5.98 | 5.48 | |
| 6.00 | 4.45 | 4.63 | 5.38 | 8.35 | 9.41 | 6.12 | 6.91 | 7.75 | 7.42 | |
| Growth | −25.8% | +4.1% | +16.2% | +55.2% | +12.7% | −35.0% | +12.9% | +12.2% | −4.3% | |
| Per share and net cash | ||||||||||
| calc | 0.06 | 0.35 | 0.42 | 0.54 | 0.06 | 1.26 | −0.95 | −1.12 | −0.84 | −1.76 |
| n/a | 274.4 | 275.4 | 275.6 | 291.4 | 283.8 | 272.3 | 273.0 | 275.0 | 271.0 | |
| calc | n/a | 16.20 | 16.81 | 19.53 | 28.65 | 33.17 | 22.46 | 25.30 | 28.20 | 27.39 |
Lines marked calc are worked out here from filed figures; point at one for how.