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 | 11.17 | 5.30 | 5.50 | 5.91 | 5.98 | 6.35 | 6.63 | 6.79 | 7.26 | 7.48 |
| Growth | −52.6% | +3.9% | +7.4% | +1.3% | +6.1% | +4.4% | +2.5% | +6.8% | +3.0% | |
| Operating income | 1.39 | 1.03 | 0.78 | 1.20 | 1.93 | 1.24 | 1.83 | 2.33 | 2.11 | 2.13 |
| Net income | 3.10 | 1.40 | 3.93 | 1.56 | 1.12 | 5.69 | 1.34 | 2.70 | 2.21 | 1.50 |
| Growth | −55.0% | +181.9% | −60.2% | −28.3% | +407.0% | −76.5% | +101.4% | −18.0% | −32.0% | |
| EPS, diluted | 4.13 | 1.94 | 5.88 | 3.11 | 2.25 | 11.50 | 2.75 | 5.80 | 4.89 | 3.33 |
| Growth | −53.0% | +203.1% | −47.1% | −27.7% | +411.1% | −76.1% | +110.9% | −15.7% | −31.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.4% | 19.5% | 14.2% | 20.3% | 32.2% | 19.6% | 27.7% | 34.3% | 29.1% | 28.5% |
| Net margin | 27.7% | 26.3% | 71.5% | 26.5% | 18.8% | 89.6% | 20.2% | 39.7% | 30.4% | 20.1% |
| Free cash flow margin | n/a | 28.5% | 27.0% | 3.3% | 20.7% | 20.3% | 19.9% | 26.4% | 25.5% | 27.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.98 | 2.03 | 2.06 | 0.70 | 1.75 | 1.77 | 1.92 | 2.34 | 2.46 | 2.65 |
| Capital expenditure | n/a | −0.52 | −0.58 | −0.51 | −0.50 | −0.49 | −0.60 | −0.54 | −0.61 | −0.63 |
| Free cash flow | n/a | 1.51 | 1.49 | 0.20 | 1.24 | 1.29 | 1.32 | 1.80 | 1.85 | 2.02 |
| Growth | −1.6% | −86.7% | +529.9% | +3.6% | +2.6% | +36.1% | +2.9% | +9.0% | ||
| Buybacks | −1.67 | −1.00 | −1.17 | −0.49 | −0.20 | −1.40 | −1.28 | −1.08 | −0.64 | −1.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.37 | 0.87 | 2.71 | 0.83 | 1.79 | 0.78 | 1.07 | 1.30 | 1.97 | 0.51 |
| Total debt | 6.28 | 5.38 | 3.21 | 2.68 | 3.77 | 3.79 | 3.11 | 2.91 | 1.85 | 1.33 |
| Net cash (debt) | −3.91 | −4.51 | −0.51 | −1.85 | −1.99 | −3.01 | −2.05 | −1.61 | 0.12 | −0.82 |
| Shareholders’ equity | 12.77 | 13.08 | 9.23 | 9.56 | 9.98 | 13.83 | 11.89 | 11.06 | 12.01 | 11.91 |
| Debt to equity | 0.49 | 0.41 | 0.35 | 0.28 | 0.38 | 0.27 | 0.26 | 0.26 | 0.15 | 0.11 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 2.98 | 2.03 | 2.06 | 0.70 | 1.75 | 1.77 | 1.92 | 2.34 | 2.46 | 2.65 | |
| Growth | −32.0% | +1.6% | −66.0% | +148.6% | +1.6% | +8.0% | +22.2% | +5.0% | +7.9% | |
| 1.02 | 1.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Investment | ||||||||||
| n/a | −0.52 | −0.58 | −0.51 | −0.50 | −0.49 | −0.60 | −0.54 | −0.61 | −0.63 | |
| calc | n/a | 1.51 | 1.49 | 0.20 | 1.24 | 1.29 | 1.32 | 1.80 | 1.85 | 2.02 |
| Growth | −1.6% | −86.7% | +529.9% | +3.6% | +2.6% | +36.1% | +2.9% | +9.0% | ||
| calc | n/a | 2.10 | 2.22 | 0.39 | 2.49 | 2.60 | 2.72 | 3.87 | 4.10 | 4.49 |
| 2.19 | −1.05 | 14.73 | −1.38 | −0.14 | −0.50 | −0.46 | 3.51 | 0.68 | −1.28 | |
| Financing | ||||||||||
| −3.71 | −2.49 | −14.94 | −1.20 | −0.64 | −2.27 | −1.16 | −5.63 | −2.46 | −2.83 | |
| −1.67 | −1.00 | −1.17 | −0.49 | −0.20 | −1.40 | −1.28 | −1.08 | −0.64 | −1.00 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.