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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 17.4% | 19.9% | 20.0% | 19.0% | −208.3% | −252.6% | −8.7% | 20.7% | 24.9% | 27.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 12.3% | 17.8% | 24.4% | |
| 15.1% | 18.5% | 19.1% | 17.2% | −262.5% | −343.3% | −24.4% | 12.2% | 17.5% | 23.8% | |
| 0.3% | 26.3% | −1.9% | 6.3% | −257.9% | −268.1% | −25.2% | 4.2% | 12.1% | 6.9% | |
| Spending | ||||||||||
| 13.0% | 13.5% | 13.7% | 14.2% | 54.3% | 89.4% | 17.9% | 12.9% | 12.9% | 12.4% | |
| 29.4% | 6.4% | 38.6% | 27.6% | 89.0% | 145.6% | 30.7% | 28.0% | 19.8% | 29.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.4% | 1.6% | 1.9% | |
| Returns | ||||||||||
| 14.1% | 15.2% | 16.3% | 15.4% | −66.2% | −103.4% | −75.1% | 35.9% | 38.0% | 42.5% | |
| 5.8% | 7.3% | 6.5% | 6.2% | −17.9% | −16.3% | −6.4% | 4.8% | 7.8% | 10.3% | |
| Balance and payout | ||||||||||
| n/a | 52.1% | 57.9% | 58.0% | 73.0% | 84.2% | 91.5% | 86.1% | 79.1% | 75.4% | |
| 27.0% | 26.9% | 29.1% | 32.1% | n/a | n/a | n/a | 0.0% | 3.7% | 19.3% | |
| 2,895.4% | 28.7% | n/a | 101.5% | n/a | n/a | n/a | 0.0% | 5.4% | 160.4% | |