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 | 4.96 | 3.43 | 3.75 | 3.85 | 4.00 | 4.36 | 4.43 | 4.36 | 4.73 | 5.02 |
| Growth | −30.8% | +9.3% | +2.6% | +3.7% | +9.2% | +1.6% | −1.6% | +8.4% | +6.1% | |
| Net income | 1.03 | 1.20 | 1.56 | 1.49 | 1.21 | 1.55 | 1.34 | 1.11 | 2.03 | 1.74 |
| Growth | +16.1% | +29.8% | −4.1% | −19.0% | +27.8% | −13.5% | −17.1% | +83.4% | −14.5% | |
| EPS, diluted | 4.32 | 4.92 | 6.64 | 6.63 | 5.46 | 7.14 | 6.14 | 5.08 | 9.77 | 8.74 |
| Growth | +13.9% | +35.0% | −0.2% | −17.6% | +30.8% | −14.0% | −17.3% | +92.3% | −10.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 20.8% | 34.9% | 41.5% | 38.7% | 30.3% | 35.4% | 30.1% | 25.4% | 43.0% | 34.6% |
| Free cash flow margin | 28.2% | 47.4% | 44.5% | 63.2% | 44.1% | 28.9% | 51.1% | 57.5% | −12.4% | 108.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.51 | 1.72 | 1.77 | 2.59 | 1.90 | 1.36 | 2.39 | 2.63 | −0.49 | 5.53 |
| Capital expenditure | −0.11 | −0.09 | −0.10 | −0.16 | −0.14 | −0.10 | −0.13 | −0.12 | −0.10 | −0.07 |
| Free cash flow | 1.40 | 1.63 | 1.67 | 2.43 | 1.76 | 1.26 | 2.26 | 2.51 | −0.59 | 5.46 |
| Growth | +16.5% | +2.5% | +45.8% | −27.6% | −28.4% | +79.6% | +10.8% | −123.4% | ||
| Buybacks | −0.41 | −0.52 | −0.92 | −1.10 | −0.30 | −0.27 | −0.04 | −0.35 | −0.94 | −1.27 |
| Dividends paid | −0.33 | −0.36 | −0.41 | −0.53 | −0.58 | −0.58 | −0.75 | −0.62 | −0.60 | −0.59 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.33 | 4.52 | 4.58 | 4.46 | 4.39 | 3.06 | 4.65 | 4.79 | 4.68 | 5.87 |
| Shareholders’ equity | 9.77 | 10.22 | 10.51 | 11.08 | 11.69 | 12.02 | 11.26 | 11.90 | 12.79 | 12.96 |
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 | ||||||||||
| 5.33 | 4.52 | 4.58 | 4.46 | 4.39 | 3.06 | 4.65 | 4.79 | 4.68 | 5.87 | |
| 0.47 | 0.46 | 0.43 | 0.48 | 0.51 | 0.49 | 0.50 | 0.50 | 0.49 | 0.46 | |
| 0.52 | 0.61 | 0.67 | 0.70 | 0.71 | 0.71 | 0.69 | 0.70 | 0.69 | 0.71 | |
| 123.93 | 138.59 | 132.21 | 136.83 | 170.00 | 183.89 | 155.04 | 150.78 | 155.51 | 177.13 | |
| Growth | +11.8% | −4.6% | +3.5% | +24.2% | +8.2% | −15.7% | −2.7% | +3.1% | +13.9% | |
| Liabilities | ||||||||||
| 114.16 | 128.37 | 121.70 | 125.74 | 158.32 | 171.87 | 143.78 | 138.89 | 142.72 | 164.17 | |
| Equity | ||||||||||
| 8.91 | 9.69 | 10.78 | 11.66 | 12.21 | 13.12 | 13.80 | 14.23 | 15.61 | 16.71 | |
| 9.77 | 10.22 | 10.51 | 11.08 | 11.69 | 12.02 | 11.26 | 11.90 | 12.79 | 12.96 | |
| Growth | +4.6% | +2.9% | +5.4% | +5.5% | +2.8% | −6.3% | +5.7% | +7.5% | +1.3% | |
| Per share and net cash | ||||||||||
| 228.6 | 226.1 | 219.0 | 209.7 | 208.3 | 207.8 | 208.4 | 205.1 | 196.0 | 186.3 | |
| calc | 42.74 | 45.18 | 47.98 | 52.84 | 56.12 | 57.84 | 54.02 | 58.00 | 65.26 | 69.54 |
Lines marked calc are worked out here from filed figures; point at one for how.