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 | 11.27 | 12.73 | 13.73 | 12.13 | 2.94 | 4.23 | 4.11 | 10.37 | 11.30 | 13.02 |
| Growth | +12.9% | +7.9% | −11.7% | −75.8% | +44.0% | −2.9% | +152.4% | +8.9% | +15.2% | |
| Operating income | 2.50 | 3.46 | 3.75 | 3.37 | −1.39 | −0.69 | −0.79 | 2.31 | 2.40 | 2.82 |
| Net income | 1.68 | 2.81 | 2.41 | 2.70 | −1.69 | −0.96 | 1.83 | 1.22 | 1.45 | 1.63 |
| Growth | +67.2% | −14.1% | +11.8% | −162.5% | −33.4% | +18.4% | +12.5% | |||
| EPS, diluted | 2.11 | 3.55 | 3.07 | 3.50 | −2.21 | −1.26 | 2.40 | 1.60 | 1.96 | 2.35 |
| Growth | +68.2% | −13.5% | +14.0% | −163.1% | −33.3% | +22.5% | +19.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 22.2% | 27.2% | 27.3% | 27.7% | −47.4% | −16.3% | −19.3% | 22.3% | 21.3% | 21.6% |
| Net margin | 14.9% | 22.1% | 17.6% | 22.2% | −57.3% | −22.7% | 44.6% | 11.8% | 12.8% | 12.5% |
| Free cash flow margin | 23.5% | 29.1% | 27.3% | 16.7% | −86.4% | −25.3% | −38.8% | 21.3% | 14.5% | 14.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.04 | 4.54 | 4.70 | 3.04 | −1.31 | −0.24 | −0.94 | 3.23 | 3.20 | 3.02 |
| Capital expenditure | −1.40 | −0.84 | −0.95 | −1.02 | −1.23 | −0.83 | −0.65 | −1.02 | −1.57 | −1.17 |
| Free cash flow | 2.65 | 3.71 | 3.75 | 2.02 | −2.54 | −1.07 | −1.60 | 2.21 | 1.64 | 1.86 |
| Growth | +40.1% | +1.2% | −46.2% | −225.7% | −25.9% | +13.3% | ||||
| Buybacks | 0.00 | −0.38 | −0.91 | −0.75 | 0.00 | 0.00 | 0.00 | −0.51 | −1.75 | −2.22 |
| Dividends paid | −2.92 | −2.94 | −2.98 | −3.00 | −0.91 | 0.00 | 0.00 | −0.31 | −0.59 | −0.83 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.13 | 2.42 | 4.65 | 4.23 | 2.08 | 1.85 | 6.31 | 5.11 | 3.65 | 3.84 |
| Shareholders’ equity | 6.18 | 6.49 | 5.68 | 5.19 | 2.97 | 2.00 | 3.88 | 4.12 | 2.88 | 1.59 |
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 | ||||||||||
| 2.13 | 2.42 | 4.65 | 4.23 | 2.08 | 1.85 | 6.31 | 5.11 | 3.65 | 3.84 | |
| 0.78 | 0.62 | 0.73 | 0.84 | 0.25 | 0.20 | 0.27 | 0.48 | 0.42 | 0.74 | |
| 0.05 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.03 | 0.04 | 0.04 | 0.05 | |
| 15.90 | 15.52 | 15.15 | 14.84 | 12.28 | 11.85 | 11.45 | 11.44 | 11.99 | 11.67 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.01 | 0.10 | 0.10 | 0.10 | |
| 20.47 | 20.69 | 22.55 | 23.20 | 20.81 | 20.06 | 22.04 | 21.78 | 20.67 | 21.92 | |
| Growth | +1.1% | +9.0% | +2.9% | −10.3% | −3.6% | +9.9% | −1.2% | −5.1% | +6.1% | |
| Liabilities | ||||||||||
| 12.97 | 13.06 | 15.80 | 16.69 | 17.27 | 17.81 | 18.38 | 17.67 | 17.51 | 19.99 | |
| Equity | ||||||||||
| 2.22 | 2.71 | 2.77 | 3.10 | 0.81 | −0.15 | 1.68 | 2.60 | 3.46 | 4.39 | |
| 6.18 | 6.49 | 5.68 | 5.19 | 2.97 | 2.00 | 3.88 | 4.12 | 2.88 | 1.59 | |
| Growth | +5.0% | −12.4% | −8.7% | −42.7% | −32.9% | +94.4% | +6.1% | −30.0% | −44.9% | |
| Per share and net cash | ||||||||||
| 795.0 | 789.0 | 775.0 | 764.0 | 764.0 | 764.0 | 764.0 | 753.0 | 716.0 | 675.0 | |
| calc | 7.77 | 8.22 | 7.33 | 6.79 | 3.89 | 2.61 | 5.08 | 5.47 | 4.03 | 2.36 |
Lines marked calc are worked out here from filed figures; point at one for how.