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 | 4.28 | 4.32 | 4.70 | 5.12 | 4.61 | 3.20 | 4.17 | 4.75 | 6.03 | 8.45 |
| Growth | +0.8% | +8.9% | +9.0% | −10.1% | −30.6% | +30.5% | +13.9% | +26.8% | +40.2% | |
| Net income | 1.08 | 0.54 | 0.83 | 1.33 | 1.04 | n/a | n/a | n/a | n/a | n/a |
| Growth | −50.0% | +53.5% | +60.3% | −21.9% | ||||||
| EPS, diluted | 2.81 | 1.26 | 2.02 | 3.05 | 2.33 | 0.78 | 0.30 | 0.66 | 1.57 | 1.39 |
| Growth | −55.2% | +60.3% | +51.0% | −23.6% | −66.5% | −61.5% | +120.0% | +137.9% | −11.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 25.3% | 12.5% | 17.7% | 26.0% | 22.6% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.64 | 1.43 | 1.58 | 1.54 | 1.36 | 1.28 | 1.33 | 1.60 | 2.26 | 2.88 |
| Buybacks | n/a | n/a | 0.00 | 0.00 | −0.01 | 0.00 | 0.00 | n/a | n/a | n/a |
| Dividends paid | −1.23 | −1.28 | −1.30 | −1.40 | −1.12 | −1.04 | −1.13 | −1.26 | −1.55 | −1.88 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.42 | 0.24 | 0.22 | 0.28 | 1.55 | 0.27 | 0.63 | 1.99 | 3.51 | 5.03 |
| Total debt | 11.73 | 11.04 | 12.19 | 13.42 | 2.38 | 13.91 | 14.71 | 15.74 | 15.50 | 19.20 |
| Net cash (debt) | −11.31 | −10.79 | −11.97 | −13.14 | −0.83 | −13.64 | −14.08 | −13.74 | −11.99 | −14.16 |
| Shareholders’ equity | 14.81 | 14.42 | 14.63 | 15.54 | 15.97 | 17.64 | 20.29 | 25.40 | 31.96 | 42.13 |
| Debt to equity | 0.79 | 0.77 | 0.83 | 0.86 | 0.15 | 0.79 | 0.73 | 0.62 | 0.49 | 0.46 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 4.28 | 4.32 | 4.70 | 5.12 | 4.61 | 3.20 | 4.17 | 4.75 | 6.03 | 8.45 | |
| Growth | +0.8% | +8.9% | +9.0% | −10.1% | −30.6% | +30.5% | +13.9% | +26.8% | +40.2% | |
| n/a | 2.08 | 2.43 | 2.69 | 2.60 | 2.77 | 3.56 | 3.95 | 4.83 | 6.49 | |
| 0.16 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.15 | 0.18 | 0.24 | 1.75 | |
| 0.71 | 0.30 | 0.42 | 0.54 | −0.03 | 0.17 | 0.17 | 0.35 | 0.52 | n/a | |
| −0.02 | 0.02 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | −0.01 | |
| 1.08 | 0.54 | 0.83 | 1.33 | 1.04 | n/a | n/a | n/a | n/a | n/a | |
| Growth | −50.0% | +53.5% | +60.3% | −21.9% | ||||||
| Per share | ||||||||||
| 2.83 | 1.26 | 2.03 | 3.07 | 2.36 | 0.79 | 0.31 | 0.66 | 1.58 | 1.41 | |
| 2.81 | 1.26 | 2.02 | 3.05 | 2.33 | 0.78 | 0.30 | 0.66 | 1.57 | 1.39 | |
| Growth | −55.2% | +60.3% | +51.0% | −23.6% | −66.5% | −61.5% | +120.0% | +137.9% | −11.5% | |
| 358.3 | 367.2 | 373.6 | 401.8 | 415.5 | 425.0 | 462.2 | 515.6 | 603.0 | 665.6 | |
| 360.2 | 369.0 | 375.3 | 403.8 | 417.4 | 426.8 | 465.2 | 518.7 | 608.8 | 679.5 | |
| Growth | +2.4% | +1.7% | +7.6% | +3.4% | +2.3% | +9.0% | +11.5% | +17.4% | +11.6% | |