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 | 5.02 | 6.31 | 1.32 | 1.30 | 1.43 | 1.82 | 1.59 | 1.44 | 1.64 | 1.75 |
| Growth | +25.6% | −79.1% | −1.1% | +9.7% | +27.7% | −12.6% | −10.0% | +14.5% | +6.5% | |
| Net income | 0.79 | 1.30 | 1.87 | 1.72 | 1.34 | 2.63 | 1.92 | 0.97 | −0.16 | 1.83 |
| Growth | +63.8% | +44.0% | −8.0% | −21.8% | +95.5% | −27.0% | −49.6% | −116.6% | ||
| EPS, diluted | 0.80 | 1.13 | 1.71 | 1.62 | 1.27 | 2.63 | 1.93 | 0.88 | −0.32 | 1.52 |
| Growth | +41.2% | +51.3% | −5.3% | −21.6% | +107.1% | −26.6% | −54.4% | −136.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 15.7% | 20.5% | 141.8% | 131.9% | 94.0% | 144.0% | 120.3% | 67.4% | −9.8% | 104.6% |
| Free cash flow margin | 30.7% | 27.0% | 182.9% | 216.7% | 112.7% | 59.6% | 274.3% | 192.4% | 36.5% | 120.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.69 | 1.82 | 2.51 | 2.91 | 1.67 | 1.15 | 4.47 | 2.90 | 0.66 | 2.21 |
| Capital expenditure | −0.15 | −0.11 | −0.10 | −0.09 | −0.06 | −0.07 | −0.10 | −0.14 | −0.07 | −0.11 |
| Free cash flow | 1.54 | 1.70 | 2.41 | 2.82 | 1.61 | 1.09 | 4.37 | 2.76 | 0.60 | 2.10 |
| Growth | +10.3% | +41.3% | +17.2% | −42.9% | −32.5% | +302.3% | −36.9% | −78.3% | +250.8% | |
| Buybacks | −0.14 | −0.66 | −1.10 | −0.84 | −0.13 | −0.59 | 0.00 | 0.00 | n/a | n/a |
| Dividends paid | −0.34 | −0.48 | −0.66 | −0.80 | −0.83 | −0.82 | −0.85 | −0.91 | −0.93 | −1.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.68 | 0.67 | 0.68 | 0.73 | 1.09 | 0.91 | 0.89 | 0.94 | 1.74 | 1.29 |
| Total debt | 12.38 | 14.33 | 13.73 | 12.45 | 13.71 | 12.04 | 19.31 | 19.55 | 12.11 | 9.92 |
| Net cash (debt) | −11.71 | −13.66 | −13.05 | −11.72 | −12.62 | −11.13 | −18.42 | −18.61 | −10.36 | −8.63 |
| Shareholders’ equity | 15.24 | 15.02 | 15.60 | 17.04 | 17.98 | 17.42 | 13.45 | 14.64 | 18.18 | 20.38 |
| Debt to equity | 0.81 | 0.95 | 0.88 | 0.73 | 0.76 | 0.69 | 1.44 | 1.34 | 0.67 | 0.49 |
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 | ||||||||||
| 1.69 | 1.82 | 2.51 | 2.91 | 1.67 | 1.15 | 4.47 | 2.90 | 0.66 | 2.21 | |
| Growth | +7.5% | +38.1% | +16.0% | −42.4% | −31.1% | +287.6% | −35.0% | −77.1% | +232.5% | |
| 0.12 | 0.14 | 0.13 | 0.12 | 0.12 | 0.11 | 0.10 | 0.09 | 0.09 | 0.09 | |
| Investment | ||||||||||
| −0.15 | −0.11 | −0.10 | −0.09 | −0.06 | −0.07 | −0.10 | −0.14 | −0.07 | −0.11 | |
| calc | 1.54 | 1.70 | 2.41 | 2.82 | 1.61 | 1.09 | 4.37 | 2.76 | 0.60 | 2.10 |
| Growth | +10.3% | +41.3% | +17.2% | −42.9% | −32.5% | +302.3% | −36.9% | −78.3% | +250.8% | |
| calc | 1.65 | 1.56 | 2.28 | 2.81 | 1.65 | 1.14 | 4.69 | 2.96 | 0.63 | 1.90 |
| −6.46 | −2.24 | −2.48 | −4.92 | −24.72 | −15.07 | −10.93 | 1.42 | 2.50 | 3.22 | |
| Financing | ||||||||||
| 4.84 | 0.42 | −0.02 | 2.07 | 23.41 | 13.74 | 6.44 | −4.27 | −2.36 | −5.88 | |
| −0.34 | −0.48 | −0.66 | −0.80 | −0.83 | −0.82 | −0.85 | −0.91 | −0.93 | −1.05 | |
| −0.14 | −0.66 | −1.10 | −0.84 | −0.13 | −0.59 | 0.00 | 0.00 | n/a | n/a | |
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.