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 | 33.78 | 40.03 | 40.52 | 43.17 | 44.61 | 63.50 | 55.55 | 54.04 | 53.66 | 57.64 |
| Growth | +18.5% | +1.2% | +6.5% | +3.3% | +42.3% | −12.5% | −2.7% | −0.7% | +7.4% | |
| Operating income | 6.80 | 14.14 | 17.69 | 11.47 | 16.83 | 29.82 | 19.93 | 14.82 | 15.65 | 14.94 |
| Net income | 4.62 | 8.76 | 13.64 | 8.01 | 9.77 | 21.12 | 12.39 | 10.06 | 11.55 | 9.97 |
| Growth | +89.8% | +55.6% | −41.3% | +22.0% | +116.1% | −41.3% | −18.8% | +14.9% | −13.7% | |
| EPS, diluted | 255.30 | 486.92 | 7.88 | 4.88 | 6.00 | 12.96 | 7.60 | 6.17 | 7.07 | 6.08 |
| Growth | +90.7% | −98.4% | −38.1% | +23.0% | +116.1% | −41.3% | −18.9% | +14.7% | −14.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 20.1% | 35.3% | 43.6% | 26.6% | 37.7% | 47.0% | 35.9% | 27.4% | 29.2% | 25.9% |
| Net margin | 13.7% | 21.9% | 33.7% | 18.6% | 21.9% | 33.3% | 22.3% | 18.6% | 21.5% | 17.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.47 | 13.88 | 11.82 | 14.91 | 15.88 | 25.35 | 16.13 | 15.16 | 15.60 | 16.83 |
| Buybacks | n/a | −2.08 | −5.39 | −1.55 | −0.21 | 0.00 | 0.00 | n/a | n/a | n/a |
| Dividends paid | −3.08 | −4.65 | −5.77 | −10.71 | −6.82 | −16.48 | −12.14 | −6.93 | −7.55 | −6.41 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.20 | 10.55 | 10.77 | 8.03 | 10.38 | 12.81 | 6.78 | 9.67 | 8.50 | 8.87 |
| Total debt | 16.91 | 14.62 | 12.44 | 13.81 | 13.25 | 12.40 | 10.15 | 12.18 | 12.26 | 21.20 |
| Net cash (debt) | −8.71 | −4.07 | −1.67 | −5.79 | −2.87 | 0.41 | −3.37 | −2.50 | −3.77 | −12.33 |
| Shareholders’ equity | 39.29 | 44.71 | 43.69 | 40.53 | 47.57 | 51.43 | 50.63 | 54.59 | 55.25 | 62.20 |
| Debt to equity | 0.43 | 0.33 | 0.28 | 0.34 | 0.28 | 0.24 | 0.20 | 0.22 | 0.22 | 0.34 |
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 | ||||||||||
| 33.78 | 40.03 | 40.52 | 43.17 | 44.61 | 63.50 | 55.55 | 54.04 | 53.66 | 57.64 | |
| Growth | +18.5% | +1.2% | +6.5% | +3.3% | +42.3% | −12.5% | −2.7% | −0.7% | +7.4% | |
| 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.07 | 0.08 | 0.25 | 0.40 | 0.52 | |
| 6.80 | 14.14 | 17.69 | 11.47 | 16.83 | 29.82 | 19.93 | 14.82 | 15.65 | 14.94 | |
| Growth | +108.0% | +25.1% | −35.2% | +46.8% | +77.2% | −33.1% | −25.6% | +5.6% | −4.6% | |
| 6.34 | 12.82 | 18.17 | 11.12 | 15.39 | 30.83 | 18.66 | 13.79 | 15.62 | 14.57 | |
| 1.57 | 3.97 | 4.24 | 4.15 | 4.99 | 8.24 | 5.61 | 3.83 | 4.04 | 4.32 | |
| 4.62 | 8.76 | 13.64 | 8.01 | 9.77 | 21.12 | 12.39 | 10.06 | 11.55 | 9.97 | |
| Growth | +89.8% | +55.6% | −41.3% | +22.0% | +116.1% | −41.3% | −18.8% | +14.9% | −13.7% | |
| Per share | ||||||||||
| 256.90 | 490.39 | 7.93 | 4.91 | 6.04 | 13.05 | 7.65 | 6.20 | 7.12 | 6.14 | |
| 255.30 | 486.92 | 7.88 | 4.88 | 6.00 | 12.96 | 7.60 | 6.17 | 7.07 | 6.08 | |
| Growth | +90.7% | −98.4% | −38.1% | +23.0% | +116.1% | −41.3% | −18.9% | +14.7% | −14.0% | |
| 1,797 | 1,787 | 1,719 | 1,630 | 1,617 | 1,618 | 1,620 | 1,621 | 1,623 | 1,624 | |
| 1,809 | 1,800 | 1,732 | 1,642 | 1,629 | 1,629 | 1,630 | 1,632 | 1,633 | 1,638 | |
| Growth | −0.5% | −3.8% | −5.2% | −0.8% | +0.0% | +0.0% | +0.1% | +0.1% | +0.3% | |