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 | 8.50 | 8.78 | 9.49 | 10.95 | 2.21 | 1.53 | 8.84 | 13.90 | 16.48 | 17.94 |
| Growth | +3.3% | +8.2% | +15.3% | −79.8% | −30.6% | +477.0% | +57.2% | +18.6% | +8.8% | |
| Operating income | 1.48 | 1.74 | 1.89 | 2.08 | −4.60 | −3.87 | −0.77 | 2.88 | 4.11 | 4.91 |
| Net income | 1.28 | 1.63 | 1.81 | 1.88 | −5.80 | −5.26 | −2.16 | 1.70 | 2.88 | 4.27 |
| Growth | +26.6% | +11.4% | +3.7% | −408.6% | +69.5% | +48.3% | ||||
| EPS, diluted | 5.93 | 7.53 | 8.56 | 8.95 | −27.05 | −20.89 | −8.45 | 6.31 | 10.94 | 15.61 |
| Growth | +27.0% | +13.7% | +4.6% | −402.2% | +73.4% | +42.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.4% | 19.9% | 20.0% | 19.0% | −208.3% | −252.6% | −8.7% | 20.7% | 24.9% | 27.4% |
| Net margin | 15.1% | 18.5% | 19.1% | 17.2% | −262.5% | −343.3% | −24.4% | 12.2% | 17.5% | 23.8% |
| Free cash flow margin | 0.3% | 26.3% | −1.9% | 6.3% | −257.9% | −268.1% | −25.2% | 4.2% | 12.1% | 6.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.52 | 2.87 | 3.48 | 3.72 | −3.73 | −1.88 | 0.48 | 4.48 | 5.27 | 6.47 |
| Capital expenditure | −2.49 | −0.56 | −3.66 | −3.02 | −1.97 | −2.23 | −2.71 | −3.90 | −3.27 | −5.23 |
| Free cash flow | 0.02 | 2.31 | −0.18 | 0.69 | −5.70 | −4.11 | −2.23 | 0.58 | 2.00 | 1.24 |
| Growth | +10,248.1% | −107.8% | −923.6% | +244.3% | −38.1% | |||||
| Buybacks | −0.30 | −0.22 | −0.58 | −0.10 | 0.00 | 0.00 | n/a | 0.00 | 0.00 | −1.16 |
| Dividends paid | −0.35 | −0.44 | −0.53 | −0.60 | −0.33 | 0.00 | 0.00 | 0.00 | −0.11 | −0.82 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.13 | 0.12 | 0.29 | 0.24 | 3.68 | 2.70 | 1.94 | 0.50 | 0.39 | 0.83 |
| Shareholders’ equity | 9.12 | 10.70 | 11.11 | 12.16 | 8.76 | 5.09 | 2.87 | 4.72 | 7.56 | 10.04 |
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 | ||||||||||
| 8.50 | 8.78 | 9.49 | 10.95 | 2.21 | 1.53 | 8.84 | 13.90 | 16.48 | 17.94 | |
| Growth | +3.3% | +8.2% | +15.3% | −79.8% | −30.6% | +477.0% | +57.2% | +18.6% | +8.8% | |
| 5.02 | 4.90 | 5.26 | 6.06 | 2.77 | 2.74 | 6.62 | 7.78 | 8.65 | 9.08 | |
| 1.11 | 1.19 | 1.30 | 1.56 | 1.20 | 1.37 | 1.58 | 1.79 | 2.13 | 2.22 | |
| 1.48 | 1.74 | 1.89 | 2.08 | −4.60 | −3.87 | −0.77 | 2.88 | 4.11 | 4.91 | |
| Growth | +18.1% | +8.6% | +9.9% | −320.9% | +42.7% | +19.6% | ||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.71 | 2.94 | 4.37 | |
| n/a | n/a | n/a | n/a | n/a | −0.05 | 0.00 | 0.01 | 0.05 | 0.08 | |
| 1.28 | 1.63 | 1.81 | 1.88 | −5.80 | −5.26 | −2.16 | 1.70 | 2.88 | 4.27 | |
| Growth | +26.6% | +11.4% | +3.7% | −408.6% | +69.5% | +48.3% | ||||
| Per share | ||||||||||
| 5.96 | 7.57 | 8.60 | 8.97 | −27.05 | −20.89 | −8.45 | 6.63 | 11.00 | 15.75 | |
| 5.93 | 7.53 | 8.56 | 8.95 | −27.05 | −20.89 | −8.45 | 6.31 | 10.94 | 15.61 | |
| Growth | +27.0% | +13.7% | +4.6% | −402.2% | +73.4% | +42.7% | ||||
| 215.4 | 214.6 | 210.6 | 209.4 | 214.3 | 252.0 | 255.0 | 256.0 | 261.0 | 271.0 | |
| 216.3 | 215.7 | 211.6 | 209.9 | 214.3 | 252.0 | 255.0 | 283.0 | 279.0 | 274.0 | |
| Growth | −0.3% | −1.9% | −0.8% | +2.1% | +17.6% | +1.2% | +11.0% | −1.4% | −1.8% | |