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 | 10.18 | 9.64 | 9.45 | 10.14 | 10.31 | 11.68 | 13.72 | 14.85 | 11.82 | 12.42 |
| Growth | −5.3% | −2.0% | +7.3% | +1.7% | +13.2% | +17.5% | +8.2% | −20.4% | +5.1% | |
| Net income | 1.37 | 0.26 | 1.13 | 2.36 | 4.11 | 1.32 | 2.14 | 3.08 | 2.86 | 1.84 |
| Growth | −81.3% | +339.8% | +109.8% | +73.8% | −67.9% | +62.3% | +43.8% | −6.9% | −35.8% | |
| EPS, diluted | 5.46 | 1.01 | 3.42 | 7.29 | 12.88 | 2.01 | 3.31 | 4.79 | 4.42 | 2.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 13.5% | 2.7% | 11.9% | 23.3% | 39.8% | 11.3% | 15.6% | 20.7% | 24.2% | 14.8% |
| Free cash flow margin | −18.7% | −0.8% | −0.3% | −6.1% | −20.2% | −10.0% | −30.7% | −14.7% | −28.0% | −48.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.31 | 3.63 | 3.52 | 3.09 | 2.59 | 3.84 | 1.14 | 6.22 | 4.91 | 4.57 |
| Capital expenditure | −4.21 | −3.71 | −3.54 | −3.71 | −4.68 | −5.02 | −5.36 | −8.40 | −8.22 | −10.61 |
| Free cash flow | −1.90 | −0.08 | −0.03 | −0.62 | −2.09 | −1.17 | −4.22 | −2.18 | −3.31 | −6.05 |
| Growth | ||||||||||
| Buybacks | −0.06 | −0.02 | −0.02 | −0.03 | −0.57 | −0.34 | −0.48 | −0.03 | −0.04 | −0.06 |
| Dividends paid | −0.69 | −0.76 | −0.88 | −0.99 | −1.17 | −1.33 | −1.43 | −1.48 | −1.50 | −1.60 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.35 | 0.29 | 0.10 | 0.11 | 0.96 | 0.56 | 0.37 | 0.24 | 1.57 | 0.03 |
| Shareholders’ equity | 12.95 | 12.67 | 17.14 | 19.93 | 23.37 | 25.98 | 27.12 | 28.68 | 31.22 | 31.59 |
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 | ||||||||||
| 18.0% | 13.3% | 5.1% | 17.4% | 17.3% | 7.1% | 14.6% | 22.0% | 23.0% | 14.4% | |
| 13.5% | 2.7% | 11.9% | 23.3% | 39.8% | 11.3% | 15.6% | 20.7% | 24.2% | 14.8% | |
| −18.7% | −0.8% | −0.3% | −6.1% | −20.2% | −10.0% | −30.7% | −14.7% | −28.0% | −48.7% | |
| Spending | ||||||||||
| 41.4% | 38.4% | 37.5% | 36.6% | 45.4% | 43.0% | 39.0% | 56.6% | 69.5% | 85.5% | |
| 21.3% | 73.2% | −10.3% | 17.9% | 14.0% | 11.9% | 27.7% | 15.0% | 8.1% | 39.2% | |
| Returns | ||||||||||
| 10.6% | 2.0% | 6.6% | 11.9% | 17.6% | 5.1% | 7.9% | 10.7% | 9.2% | 5.8% | |
| 2.9% | 0.5% | 1.9% | 3.6% | 6.2% | 1.8% | 2.7% | 3.5% | 3.0% | 1.7% | |
| Balance and payout | ||||||||||
| 50.1% | 294.9% | 77.9% | 42.0% | 28.6% | 101.0% | 66.9% | 48.2% | 52.4% | 87.3% | |