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 | 2.53 | 2.62 | 2.80 | 3.33 | 4.44 | 4.76 | 5.97 | 8.02 | 8.20 | 8.79 |
| Growth | +3.4% | +7.1% | +18.8% | +33.3% | +7.2% | +25.5% | +34.3% | +2.2% | +7.2% | |
| Operating income | 0.67 | 1.95 | 1.69 | 1.85 | 2.12 | 3.21 | 3.47 | 3.71 | 4.42 | 4.36 |
| Net income | 1.21 | 1.65 | 1.65 | 1.57 | 1.48 | 2.94 | 3.36 | 3.06 | 3.73 | 3.33 |
| Growth | +36.6% | −0.2% | −4.6% | −5.8% | +98.4% | +14.5% | −9.1% | +22.0% | −10.8% | |
| EPS, diluted | 2.27 | 3.06 | 2.87 | 2.46 | 2.01 | 3.94 | 4.25 | 3.29 | 4.01 | 3.56 |
| Growth | +34.8% | −6.2% | −14.3% | −18.3% | +96.0% | +7.9% | −22.6% | +21.9% | −11.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 26.4% | 74.6% | 60.2% | 55.5% | 47.7% | 67.4% | 58.0% | 46.2% | 53.8% | 49.6% |
| Net margin | 47.8% | 63.1% | 58.8% | 47.2% | 33.4% | 61.8% | 56.3% | 38.1% | 45.5% | 37.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.42 | 1.69 | 1.80 | 2.26 | 2.94 | 3.00 | 4.13 | 5.37 | 4.91 | 5.01 |
| Dividends paid | −0.89 | −0.94 | −1.12 | −1.35 | −1.72 | −1.87 | −2.49 | −3.23 | −3.57 | −3.76 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.81 | 0.45 | 0.34 | 1.09 | 0.60 | 0.56 | 0.28 | 0.53 | 1.32 | 1.15 |
| Total debt | 10.61 | 9.41 | 11.09 | 11.91 | 16.85 | 0.22 | 23.88 | 29.00 | 30.88 | 35.04 |
| Net cash (debt) | −9.80 | −8.97 | −10.75 | −10.82 | −16.25 | 0.34 | −23.60 | −28.47 | −29.56 | −33.89 |
| Shareholders’ equity | 14.99 | 15.63 | 22.30 | 22.65 | 31.97 | 33.43 | 53.24 | 53.18 | 53.95 | 53.19 |
| Debt to equity | 0.71 | 0.60 | 0.50 | 0.53 | 0.53 | 0.01 | 0.45 | 0.55 | 0.57 | 0.66 |
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 | ||||||||||
| 0.81 | 0.45 | 0.34 | 1.09 | 0.60 | 0.56 | 0.28 | 0.53 | 1.32 | 1.15 | |
| n/a | n/a | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.21 | 0.21 | 0.22 | |
| 30.25 | 29.48 | 38.42 | 40.03 | 56.07 | 58.49 | 87.90 | 93.02 | 95.33 | 98.72 | |
| Growth | −2.5% | +30.3% | +4.2% | +40.1% | +4.3% | +50.3% | +5.8% | +2.5% | +3.6% | |
| Liabilities | ||||||||||
| 10.61 | 9.41 | 11.09 | 11.91 | 16.85 | 0.22 | 23.88 | 29.00 | 30.88 | 35.04 | |
| calc | 10.61 | 9.41 | 11.09 | 11.91 | 16.85 | 0.22 | 23.88 | 29.00 | 30.88 | 35.04 |
| 11.79 | 10.78 | 12.62 | 13.96 | 19.74 | 20.74 | 30.03 | 35.20 | 36.71 | 40.97 | |
| Equity | ||||||||||
| −3.61 | −2.90 | −2.38 | −2.15 | −2.39 | −1.33 | −0.46 | −0.63 | −0.47 | −0.90 | |
| 14.99 | 15.63 | 22.30 | 22.65 | 31.97 | 33.43 | 53.24 | 53.18 | 53.95 | 53.19 | |
| Growth | +4.3% | +42.7% | +1.6% | +41.1% | +4.6% | +59.3% | −0.1% | +1.4% | −1.4% | |
| Per share and net cash | ||||||||||
| calc | −9.80 | −8.97 | −10.75 | −10.82 | −16.25 | 0.34 | −23.60 | −28.47 | −29.56 | −33.89 |
| 528.7 | 532.2 | 629.6 | 631.8 | 739.4 | 739.8 | 923.1 | 924.4 | 926.3 | 929.2 | |
| calc | 28.36 | 29.37 | 35.42 | 35.86 | 43.24 | 45.18 | 57.67 | 57.53 | 58.24 | 57.25 |
Lines marked calc are worked out here from filed figures; point at one for how.