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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.42 | 0.24 | 0.22 | 0.28 | 1.55 | 0.27 | 0.63 | 1.99 | 3.51 | 5.03 | |
| 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.15 | 0.35 | |
| 28.87 | 27.94 | 30.34 | 33.38 | 32.48 | 34.91 | 37.89 | 44.01 | 51.04 | 67.30 | |
| Growth | −3.2% | +8.6% | +10.0% | −2.7% | +7.5% | +8.5% | +16.1% | +16.0% | +31.9% | |
| Liabilities | ||||||||||
| 11.73 | 11.04 | 12.19 | 13.42 | 2.38 | 13.91 | 14.71 | 15.74 | 15.50 | 19.20 | |
| calc | 11.73 | 11.04 | 12.19 | 13.42 | 2.38 | 13.91 | 14.71 | 15.74 | 15.50 | 19.20 |
| 13.19 | 12.64 | 14.33 | 16.40 | 15.26 | 15.91 | 16.50 | 17.64 | 18.47 | 24.10 | |
| Equity | ||||||||||
| 4.80 | 5.32 | 6.12 | 7.35 | 8.33 | 8.66 | 8.80 | 9.15 | 10.10 | 11.03 | |
| 14.81 | 14.42 | 14.63 | 15.54 | 15.97 | 17.64 | 20.29 | 25.40 | 31.96 | 42.13 | |
| Growth | −2.6% | +1.5% | +6.2% | +2.8% | +10.4% | +15.1% | +25.2% | +25.8% | +31.8% | |
| Per share and net cash | ||||||||||
| calc | −11.31 | −10.79 | −11.97 | −13.14 | −0.83 | −13.64 | −14.08 | −13.74 | −11.99 | −14.16 |
| 362.6 | 371.7 | 383.7 | 410.3 | 417.4 | 447.2 | 490.5 | 564.2 | 635.3 | 696.5 | |
| calc | 40.83 | 38.80 | 38.14 | 37.88 | 38.27 | 39.43 | 41.38 | 45.02 | 50.30 | 60.49 |
Lines marked calc are worked out here from filed figures; point at one for how.