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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.88 | 1.52 | 0.33 | 0.86 | 1.76 | 1.47 | 2.15 | 3.39 | 3.38 | 3.44 | |
| 2.72 | 3.36 | 3.36 | 2.98 | 3.29 | 4.57 | 3.39 | n/a | n/a | n/a | |
| 3.81 | 4.22 | 4.52 | 4.59 | 4.34 | 4.90 | 4.80 | 4.77 | 4.66 | 3.53 | |
| 10.14 | 11.00 | 12.48 | 14.13 | 14.39 | 14.56 | 15.39 | 15.55 | 15.07 | 15.83 | |
| 0.53 | 0.57 | 1.81 | 1.89 | 1.95 | 1.88 | 1.83 | 1.65 | 1.56 | 0.71 | |
| 23.44 | 26.21 | 28.28 | 30.44 | 35.40 | 36.74 | 36.37 | 37.00 | 35.75 | 34.00 | |
| Growth | +11.8% | +7.9% | +7.6% | +16.3% | +3.8% | −1.0% | +1.7% | −3.4% | −4.9% | |
| Equity | ||||||||||
| 12.28 | 15.75 | 6.76 | 4.44 | 4.44 | 8.56 | 9.20 | 9.69 | 9.33 | 6.81 | |
| 6.05 | 8.95 | 10.26 | 8.04 | 7.97 | 11.86 | 12.62 | 12.93 | 12.46 | 10.08 | |
| Growth | +48.0% | +14.6% | −21.6% | −0.9% | +48.8% | +6.4% | +2.5% | −3.6% | −19.1% | |
| Per share and net cash | ||||||||||
| 404.0 | 394.5 | 375.7 | 333.5 | 334.0 | 329.5 | 325.7 | 324.5 | 323.9 | 322.1 | |
| calc | 14.97 | 22.68 | 27.30 | 24.12 | 23.86 | 35.98 | 38.73 | 39.85 | 38.48 | 31.30 |
Lines marked calc are worked out here from filed figures; point at one for how.