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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.13 | 0.12 | 0.29 | 0.24 | 3.68 | 2.70 | 1.94 | 0.50 | 0.39 | 0.83 | |
| 0.11 | 0.11 | 0.15 | 0.16 | 0.12 | 0.15 | 0.22 | 0.25 | 0.27 | 0.26 | |
| 20.16 | 19.74 | 23.47 | 25.47 | 25.25 | 25.91 | 27.55 | 30.11 | 31.83 | 35.70 | |
| 0.29 | 0.29 | 1.38 | 1.39 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | |
| 22.31 | 22.36 | 27.70 | 30.32 | 32.47 | 32.26 | 33.78 | 35.13 | 37.07 | 41.62 | |
| Growth | +0.2% | +23.9% | +9.5% | +7.1% | −0.6% | +4.7% | +4.0% | +5.5% | +12.3% | |
| Liabilities | ||||||||||
| n/a | 11.66 | 16.05 | 17.59 | 23.70 | 27.17 | 30.91 | 30.23 | 29.34 | 31.37 | |
| Equity | ||||||||||
| 7.86 | 9.02 | 10.26 | 11.52 | 5.56 | 0.30 | −1.71 | −0.01 | 2.61 | 5.93 | |
| 9.12 | 10.70 | 11.11 | 12.16 | 8.76 | 5.09 | 2.87 | 4.72 | 7.56 | 10.04 | |
| Growth | +17.3% | +3.8% | +9.5% | −28.0% | −42.0% | −43.6% | +64.7% | +60.1% | +32.7% | |
| Per share and net cash | ||||||||||
| 214.8 | 213.7 | 209.2 | 209.0 | 237.5 | 255.0 | 255.4 | 256.7 | 269.1 | 270.5 | |
| calc | 42.46 | 50.07 | 53.09 | 58.20 | 36.88 | 19.94 | 11.24 | 18.41 | 28.10 | 37.10 |
Lines marked calc are worked out here from filed figures; point at one for how.