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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 8.20 | 10.55 | 10.77 | 8.03 | 10.38 | 12.81 | 6.78 | 9.67 | 8.50 | 8.87 | |
| 3.46 | 3.44 | 3.18 | 3.03 | 3.64 | 3.57 | 3.48 | 3.95 | 4.24 | 5.00 | |
| 2.94 | 3.47 | 3.45 | 3.46 | 3.92 | 5.44 | 6.21 | 6.66 | 5.86 | 6.97 | |
| 58.86 | 62.09 | 56.36 | 56.31 | 62.01 | 63.79 | 63.73 | 65.29 | 67.35 | 82.89 | |
| 0.95 | 1.04 | 0.91 | 0.92 | 0.95 | 0.88 | 0.83 | 0.80 | 0.73 | 2.95 | |
| 89.26 | 95.73 | 90.95 | 87.80 | 97.39 | 102.90 | 96.77 | 103.55 | 102.79 | 128.10 | |
| Growth | +7.2% | −5.0% | −3.5% | +10.9% | +5.7% | −5.9% | +7.0% | −0.7% | +24.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.72 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 16.91 | 14.62 | 12.44 | 13.09 | 13.25 | 12.40 | 10.15 | 12.18 | 12.26 | 21.20 | |
| calc | 16.91 | 14.62 | 12.44 | 13.81 | 13.25 | 12.40 | 10.15 | 12.18 | 12.26 | 21.20 |
| 43.53 | 44.61 | 41.13 | 42.56 | 45.49 | 46.31 | 44.03 | 47.21 | 44.82 | 61.08 | |
| Equity | ||||||||||
| 21.63 | 23.76 | 27.03 | 23.39 | 26.79 | 33.34 | 35.02 | 38.35 | 42.54 | 46.58 | |
| 39.29 | 44.71 | 43.69 | 40.53 | 47.57 | 51.43 | 50.63 | 54.59 | 55.25 | 62.20 | |
| Growth | +13.8% | −2.3% | −7.2% | +17.4% | +8.1% | −1.6% | +7.8% | +1.2% | +12.6% | |
| Per share and net cash | ||||||||||
| calc | −8.71 | −4.07 | −1.67 | −5.79 | −2.87 | 0.41 | −3.37 | −2.50 | −3.77 | −12.33 |
| n/a | 1,352 | 1,288 | 1,288 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | |
| calc | n/a | 33.08 | 33.93 | 31.48 | 37.88 | 40.96 | 40.32 | 43.46 | 43.99 | 49.52 |
Lines marked calc are worked out here from filed figures; point at one for how.