Closing prices at the end of each trading day, from 16 Jun 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.79 | 1.81 | 2.12 | 2.29 | 2.24 | 2.35 | 2.26 | 2.38 |
| Growth | +1.1% | +17.0% | +7.9% | −2.3% | +5.2% | −3.9% | +5.1% | |
| Operating income | 1.36 | 2.62 | 1.60 | 1.43 | 0.31 | 1.49 | 1.29 | 1.56 |
| Net income | 1.38 | 2.35 | 0.98 | 0.62 | 0.04 | 1.13 | 0.86 | 0.77 |
| Growth | +70.5% | −58.5% | −36.4% | −93.1% | +2,549.5% | −24.3% | −10.2% | |
| EPS, diluted | n/a | n/a | 1.32 | 1.49 | 0.10 | 2.53 | 1.91 | 1.78 |
| Growth | +12.9% | −93.3% | +2,430.0% | −24.5% | −6.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 76.0% | 144.6% | 75.2% | 62.5% | 13.7% | 63.4% | 57.1% | 65.6% |
| Net margin | 76.8% | 129.4% | 45.9% | 27.1% | 1.9% | 48.2% | 37.9% | 32.4% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.62 | 1.67 | 2.03 | 2.02 | 2.14 | 2.99 | 2.77 | 2.49 |
| Buybacks | 0.00 | −0.00 | 0.00 | 0.00 | 0.00 | −0.30 | −0.23 | −1.23 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 1.92 | 0.25 | 1.01 | 1.54 | 1.71 | 0.48 | 0.93 | 0.62 |
| Total debt | n/a | 6.24 | 5.82 | 7.10 | 7.12 | 6.14 | 7.61 | 8.95 |
| Net cash (debt) | n/a | −5.99 | −4.81 | −5.56 | −5.41 | −5.66 | −6.68 | −8.33 |
| Shareholders’ equity | 4.55 | 6.14 | 9.90 | 10.25 | 9.53 | 10.08 | 10.34 | 9.71 |
| Debt to equity | n/a | 1.02 | 0.59 | 0.69 | 0.75 | 0.61 | 0.74 | 0.92 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 76.0% | 144.6% | 75.2% | 62.5% | 13.7% | 63.4% | 57.1% | 65.6% | |
| 84.6% | 135.7% | 80.2% | 54.2% | 10.3% | 72.2% | 58.8% | 55.7% | |
| 76.8% | 129.4% | 45.9% | 27.1% | 1.9% | 48.2% | 37.9% | 32.4% | |
| Spending | ||||||||
| 21.9% | 4.6% | 1.2% | 8.7% | 7.9% | 2.2% | 0.1% | 19.0% | |
| 3.4% | 5.7% | 8.6% | 8.0% | 10.2% | 10.6% | 10.5% | 24.1% | |
| 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| Returns | ||||||||
| 30.3% | 38.2% | 9.9% | 6.0% | 0.4% | 11.3% | 8.3% | 7.9% | |
| n/a | 18.9% | 6.1% | 3.5% | 0.3% | 6.9% | 4.7% | 3.9% | |
| Balance and payout | ||||||||
| n/a | 1.02 | 0.59 | 0.69 | 0.75 | 0.61 | 0.74 | 0.92 | |
| n/a | 50.7% | 38.2% | 41.5% | 43.3% | 38.4% | 43.2% | 50.5% | |