Closing prices at the end of each trading day, from 13 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 | 60.79 | 62.31 | 1.26 | 1.29 | 1.35 | 2.07 | 2.11 | 2.23 | 2.25 | 2.44 |
| Growth | +2.5% | −98.0% | +2.6% | +5.0% | +53.2% | +1.7% | +5.6% | +0.7% | +8.5% | |
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | 5.98 | 5.72 | 6.00 | 6.14 |
| Net income | 0.85 | 4.01 | 5.12 | 5.90 | 5.41 | 6.86 | 5.28 | 1.58 | 4.43 | 3.38 |
| Growth | +371.8% | +27.8% | +15.1% | −8.3% | +26.8% | −22.9% | −70.1% | +180.5% | −23.7% | |
| EPS, diluted | 0.67 | 3.62 | 4.91 | 6.06 | 5.68 | 7.65 | 6.30 | 1.81 | 5.94 | 4.71 |
| Growth | +440.3% | +35.6% | +23.4% | −6.3% | +34.7% | −17.6% | −71.3% | +228.2% | −20.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | 283.3% | 256.8% | 267.1% | 251.9% |
| Net margin | 1.4% | 6.4% | 407.9% | 457.6% | 399.3% | 330.5% | 250.4% | 70.8% | 197.1% | 138.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.77 | 12.28 | 11.74 | 13.79 | 11.64 | 12.35 | 13.04 | 13.72 | 14.60 | 17.09 |
| Buybacks | −0.37 | −2.93 | −3.99 | −2.29 | −1.15 | −4.30 | −3.33 | −3.10 | −3.21 | −2.88 |
| Dividends paid | −1.74 | −1.72 | −1.68 | −1.64 | −1.66 | −1.65 | −1.60 | −1.57 | −1.53 | −1.51 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.65 | 12.70 | 15.82 | 16.60 | 19.80 | 20.05 | 20.20 | 20.64 | 20.07 | 22.03 |
| Shareholders’ equity | 67.53 | 58.68 | 52.74 | 66.14 | 74.56 | 67.48 | 29.88 | 30.02 | 27.45 | 28.40 |
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 | ||||||||||
| 12.65 | 12.70 | 15.82 | 16.60 | 19.80 | 20.05 | 20.20 | 20.64 | 20.07 | 22.03 | |
| 9.22 | 9.59 | 9.42 | 9.31 | 10.11 | 9.54 | 9.30 | 9.24 | 8.90 | 9.61 | |
| 898.76 | 719.89 | 687.54 | 740.46 | 795.15 | 759.71 | 663.07 | 687.58 | 677.46 | 745.17 | |
| Growth | −19.9% | −4.5% | +7.7% | +7.4% | −4.5% | −12.7% | +3.7% | −1.5% | +10.0% | |
| Liabilities | ||||||||||
| 831.06 | 661.02 | 634.58 | 674.08 | 720.33 | 691.96 | 632.95 | 657.33 | 649.75 | 716.25 | |
| Equity | ||||||||||
| 34.68 | 26.53 | 28.93 | 33.08 | 36.49 | 41.20 | 40.33 | 40.15 | 42.63 | 44.29 | |
| 67.53 | 58.68 | 52.74 | 66.14 | 74.56 | 67.48 | 29.88 | 30.02 | 27.45 | 28.40 | |
| Growth | −13.1% | −10.1% | +25.4% | +12.7% | −9.5% | −55.7% | +0.4% | −8.6% | +3.5% | |
| Per share and net cash | ||||||||||
| 1,096 | 1,044 | 958.6 | 915.3 | 892.9 | 825.5 | 779.1 | 730.8 | 689.2 | 655.3 | |
| calc | 61.64 | 56.23 | 55.02 | 72.26 | 83.50 | 81.74 | 38.35 | 41.07 | 39.82 | 43.33 |
Lines marked calc are worked out here from filed figures; point at one for how.