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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.25 | 1.42 | 1.40 | 1.36 | 1.57 | 1.42 | 1.38 | 1.46 | 1.51 |
| Growth | +13.2% | −1.0% | −3.1% | +15.4% | −9.3% | −2.9% | +5.5% | +3.3% | |
| Net income | −3.13 | 1.81 | 2.09 | 1.74 | 2.37 | 1.82 | 2.50 | 3.11 | 3.84 |
| Growth | +15.4% | −16.7% | +36.5% | −23.3% | +37.7% | +24.2% | +23.3% | ||
| EPS, diluted | −8.61 | 4.95 | 5.66 | 4.76 | 6.64 | 5.46 | 7.97 | 10.35 | 13.32 |
| Growth | +14.3% | −15.9% | +39.5% | −17.8% | +46.0% | +29.9% | +28.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | −249.9% | 127.4% | 148.5% | 127.7% | 151.1% | 127.8% | 181.2% | 213.4% | 254.7% |
| Free cash flow margin | 154.5% | 191.9% | 241.0% | 276.3% | 252.4% | 269.4% | 289.8% | 395.3% | 382.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.19 | 2.84 | 3.49 | 3.87 | 4.09 | 4.01 | 4.22 | 5.91 | 5.92 |
| Capital expenditure | −0.25 | −0.12 | −0.11 | −0.11 | −0.13 | −0.18 | −0.22 | −0.15 | −0.17 |
| Free cash flow | 1.94 | 2.72 | 3.38 | 3.76 | 3.96 | 3.83 | 4.01 | 5.76 | 5.75 |
| Growth | +40.5% | +24.4% | +11.0% | +5.4% | −3.2% | +4.5% | +43.9% | −0.2% | |
| Buybacks | −1.03 | 0.00 | −0.20 | −0.15 | −1.70 | −1.55 | −1.40 | −1.51 | −1.62 |
| Dividends paid | −0.34 | −0.38 | −0.43 | −0.46 | −0.49 | −0.51 | −0.53 | −0.56 | −0.59 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.18 | 0.12 | 0.26 | 0.24 | 0.34 | 0.34 | 0.19 | 0.23 | 0.18 |
| Total debt | 4.68 | 4.27 | 4.35 | 4.35 | 4.94 | 4.36 | 4.36 | 4.37 | 4.37 |
| Net cash (debt) | −4.50 | −4.14 | −4.09 | −4.11 | −4.61 | −4.01 | −4.17 | −4.13 | −4.19 |
| Shareholders’ equity | 13.49 | 13.10 | 16.27 | 18.56 | 17.81 | 13.68 | 15.33 | 16.45 | 18.98 |
| Debt to equity | 0.35 | 0.33 | 0.27 | 0.23 | 0.28 | 0.32 | 0.28 | 0.27 | 0.23 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 0.18 | 0.12 | 0.26 | 0.24 | 0.34 | 0.34 | 0.19 | 0.23 | 0.18 | |
| 1.03 | 1.01 | 1.18 | 1.12 | 1.03 | 0.93 | 0.90 | 0.89 | 0.93 | |
| 1.29 | 1.29 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | |
| 225.26 | 62.31 | 70.82 | 74.11 | 76.58 | 73.01 | 76.78 | 80.92 | 86.00 | |
| Growth | −72.3% | +13.7% | +4.7% | +3.3% | −4.7% | +5.2% | +5.4% | +6.3% | |
| Liabilities | |||||||||
| 4.68 | 4.27 | 4.35 | 4.35 | 4.94 | 4.36 | 4.36 | 4.37 | 4.37 | |
| calc | 4.68 | 4.27 | 4.35 | 4.35 | 4.94 | 4.36 | 4.36 | 4.37 | 4.37 |
| 211.77 | 49.21 | 54.55 | 55.56 | 58.74 | 59.33 | 61.45 | 64.47 | 67.02 | |
| Equity | |||||||||
| 9.64 | 11.06 | 12.69 | 13.92 | 15.77 | 17.06 | 19.01 | 21.53 | 24.74 | |
| 13.49 | 13.10 | 16.27 | 18.56 | 17.81 | 13.68 | 15.33 | 16.45 | 18.98 | |
| Growth | −2.9% | +24.2% | +14.1% | −4.0% | −23.2% | +12.1% | +7.3% | +15.4% | |
| Per share and net cash | |||||||||
| calc | −4.50 | −4.14 | −4.09 | −4.11 | −4.61 | −4.01 | −4.17 | −4.13 | −4.19 |
| 357.0 | 359.5 | 358.3 | 357.5 | 331.6 | 313.1 | 297.4 | 285.4 | 275.9 | |
| calc | 37.80 | 36.45 | 45.41 | 51.90 | 53.69 | 43.69 | 51.55 | 57.63 | 68.80 |
Lines marked calc are worked out here from filed figures; point at one for how.