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 | 28.45 | 33.71 | 38.13 | 33.91 | 27.00 | 46.17 | 50.45 | 33.34 | 33.39 | 30.15 |
| Growth | +18.5% | +13.1% | −11.1% | −20.4% | +71.0% | +9.3% | −33.9% | +0.2% | −9.7% | |
| Operating income | 5.06 | 5.46 | 5.23 | 4.12 | 1.56 | 6.77 | 5.10 | 2.73 | 1.92 | −0.42 |
| Net income | 3.84 | 4.88 | 4.69 | 3.40 | 1.43 | n/a | n/a | n/a | n/a | n/a |
| Growth | +27.2% | −3.9% | −27.6% | −58.0% | ||||||
| EPS, diluted | 9.13 | 12.23 | 12.01 | 9.58 | 4.24 | 16.75 | 11.81 | 6.46 | 4.15 | −2.34 |
| Growth | +34.0% | −1.8% | −20.2% | −55.7% | +295.0% | −29.5% | −45.3% | −35.8% | −156.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.8% | 16.2% | 13.7% | 12.1% | 5.8% | 14.7% | 10.1% | 8.2% | 5.7% | −1.4% |
| Net margin | 13.5% | 14.5% | 12.3% | 10.0% | 5.3% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 11.8% | 10.9% | 8.8% | 6.7% | 5.4% | 12.4% | 8.4% | 10.2% | 5.9% | 1.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.61 | 5.21 | 5.47 | 4.96 | 3.40 | 7.70 | 6.12 | 4.94 | 3.82 | 2.26 |
| Capital expenditure | −2.24 | −1.55 | −2.11 | −2.69 | −1.95 | −1.96 | −1.89 | −1.53 | −1.84 | −1.88 |
| Free cash flow | 3.36 | 3.66 | 3.37 | 2.27 | 1.46 | 5.74 | 4.23 | 3.41 | 1.98 | 0.38 |
| Growth | +8.8% | −8.0% | −32.7% | −35.7% | +293.7% | −26.3% | −19.3% | −42.0% | −80.6% | |
| Buybacks | −2.94 | −0.87 | −1.85 | −3.75 | −0.00 | −0.46 | −0.42 | −0.21 | −0.20 | −0.20 |
| Dividends paid | −1.40 | −1.42 | −1.55 | −1.46 | −1.41 | −1.49 | −3.25 | −1.61 | −1.72 | −1.76 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.88 | 1.52 | 0.33 | 0.86 | 1.76 | 1.47 | 2.15 | 3.39 | 3.38 | 3.44 |
| Shareholders’ equity | 6.05 | 8.95 | 10.26 | 8.04 | 7.97 | 11.86 | 12.62 | 12.93 | 12.46 | 10.08 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 28.45 | 33.71 | 38.13 | 33.91 | 27.00 | 46.17 | 50.45 | 33.34 | 33.39 | 30.15 | |
| Growth | +18.5% | +13.1% | −11.1% | −20.4% | +71.0% | +9.3% | −33.9% | +0.2% | −9.7% | |
| 23.19 | 28.06 | 32.53 | 29.30 | 24.36 | 37.40 | 43.85 | 28.44 | 28.75 | 27.58 | |
| 0.10 | 0.11 | 0.12 | 0.11 | 0.11 | 0.12 | 0.12 | 0.13 | 0.14 | 0.14 | |
| 0.83 | 0.86 | 1.13 | 1.20 | 1.14 | 1.26 | 1.31 | 1.54 | 1.64 | 1.61 | |
| 5.06 | 5.46 | 5.23 | 4.12 | 1.56 | 6.77 | 5.10 | 2.73 | 1.92 | −0.42 | |
| Growth | +7.9% | −4.2% | −21.3% | −62.1% | +334.4% | −24.7% | −46.6% | −29.6% | −121.9% | |
| 5.23 | 5.49 | 5.31 | 4.05 | 1.39 | 6.79 | 4.78 | 2.30 | 1.70 | −0.72 | |
| 1.39 | 0.60 | 0.61 | 0.65 | −0.04 | 1.16 | 0.88 | 0.43 | 0.26 | 0.07 | |
| 3.84 | 4.88 | 4.69 | 3.40 | 1.43 | n/a | n/a | n/a | n/a | n/a | |
| Growth | +27.2% | −3.9% | −27.6% | −58.0% | ||||||
| Per share | ||||||||||
| 9.15 | 12.23 | 12.04 | 9.59 | 4.24 | 16.77 | 11.84 | 6.48 | 4.16 | −2.34 | |
| 9.13 | 12.23 | 12.01 | 9.58 | 4.24 | 16.75 | 11.81 | 6.46 | 4.15 | −2.34 | |
| Growth | +34.0% | −1.8% | −20.2% | −55.7% | +295.0% | −29.5% | −45.3% | −35.8% | −156.4% | |