Closing prices at the end of each trading day, from 13 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 | 19.90 | 23.03 | 23.50 | 21.42 | 20.38 | 23.11 | 29.28 | 25.25 | 26.72 | 29.55 |
| Growth | +15.8% | +2.0% | −8.8% | −4.9% | +13.4% | +26.7% | −13.8% | +5.8% | +10.6% | |
| Operating income | 4.49 | 2.33 | 4.19 | 7.74 | 4.89 | 3.70 | 5.37 | 5.83 | 7.07 | 7.29 |
| Net income | 2.53 | 0.93 | 2.30 | 4.74 | 3.10 | 2.31 | 3.43 | 3.98 | 4.40 | 4.34 |
| Growth | −63.4% | +148.4% | +106.3% | −34.6% | −25.6% | +48.5% | +16.0% | +10.7% | −1.4% | |
| EPS, diluted | 2.55 | 0.84 | 2.17 | 4.50 | 2.93 | 2.24 | 3.26 | 3.62 | 3.99 | 3.92 |
| Growth | −67.1% | +158.3% | +107.4% | −34.9% | −23.5% | +45.5% | +11.0% | +10.2% | −1.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 22.5% | 10.1% | 17.8% | 36.1% | 24.0% | 16.0% | 18.3% | 23.1% | 26.4% | 24.7% |
| Net margin | 12.7% | 4.0% | 9.8% | 22.1% | 15.2% | 10.0% | 11.7% | 15.7% | 16.5% | 14.7% |
| Free cash flow margin | −12.1% | −4.5% | −4.5% | −8.3% | −4.1% | −6.1% | −5.5% | −6.1% | 3.1% | −9.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.89 | 6.39 | 6.95 | 5.78 | 6.70 | 6.17 | 6.30 | 7.55 | 9.79 | 9.80 |
| Capital expenditure | −7.31 | −7.42 | −8.00 | −7.56 | −7.52 | −7.59 | −7.92 | −9.10 | −8.96 | −12.74 |
| Free cash flow | −2.42 | −1.03 | −1.06 | −1.77 | −0.83 | −1.42 | −1.62 | −1.54 | 0.83 | −2.94 |
| Growth | −452.3% | |||||||||
| Buybacks | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −2.10 | −2.30 | −2.43 | −2.57 | −2.69 | −2.78 | −2.91 | −3.04 | −2.95 | −3.02 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.98 | 2.13 | 1.40 | 1.98 | 1.07 | 1.80 | 1.92 | 0.75 | 1.07 | 1.64 |
| Shareholders’ equity | 24.76 | 24.17 | 24.72 | 27.51 | 27.97 | 27.87 | 30.41 | 31.44 | 33.21 | 36.02 |
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 | ||||||||||
| 1.98 | 2.13 | 1.40 | 1.98 | 1.07 | 1.80 | 1.92 | 0.75 | 1.07 | 1.64 | |
| 78.45 | 79.87 | 80.80 | 83.08 | 87.63 | 91.11 | 94.57 | 99.84 | n/a | n/a | |
| 6.25 | 6.27 | 5.32 | 5.28 | 5.28 | 5.28 | 5.16 | 5.16 | 5.16 | 5.16 | |
| 109.70 | 111.01 | 116.91 | 118.70 | 122.94 | 127.53 | 134.89 | 139.33 | 145.18 | 155.72 | |
| Growth | +1.2% | +5.3% | +1.5% | +3.6% | +3.7% | +5.8% | +3.3% | +4.2% | +7.3% | |
| Liabilities | ||||||||||
| 82.80 | 85.15 | 87.58 | 86.65 | 90.41 | 94.97 | 100.36 | 104.11 | 108.51 | 116.85 | |
| Equity | ||||||||||
| 10.36 | 8.89 | 8.71 | 10.88 | 11.31 | 10.93 | 11.54 | 12.48 | 13.75 | 14.86 | |
| 24.76 | 24.17 | 24.72 | 27.51 | 27.97 | 27.87 | 30.41 | 31.44 | 33.21 | 36.02 | |
| Growth | −2.4% | +2.3% | +11.3% | +1.7% | −0.4% | +9.1% | +3.4% | +5.6% | +8.5% | |
| Per share and net cash | ||||||||||
| 991.1 | 1,008 | 1,035 | 1,054 | 1,057 | 1,060 | 1,089 | 1,091 | 1,097 | 1,119 | |
| calc | 24.98 | 23.97 | 23.90 | 26.09 | 26.47 | 26.29 | 27.93 | 28.82 | 30.28 | 32.17 |
Lines marked calc are worked out here from filed figures; point at one for how.