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 | 7.50 | 8.03 | 8.60 | 8.14 | 7.65 | 12.78 | 17.77 | 12.00 | 12.63 | 14.90 |
| Growth | +7.1% | +7.1% | −5.4% | −6.0% | +67.0% | +39.0% | −32.5% | +5.3% | +17.9% | |
| Operating income | 0.69 | 0.93 | 0.77 | 1.92 | 2.20 | 2.63 | 3.02 | 4.31 | 3.34 | 4.20 |
| Net income | −0.42 | 2.17 | −0.16 | 0.85 | 0.21 | 1.52 | 2.05 | 3.18 | 2.23 | 2.62 |
| Growth | −107.1% | −75.2% | +619.0% | +35.1% | +55.1% | −30.0% | +17.7% | |||
| EPS, diluted | −0.57 | 2.62 | −0.16 | 0.70 | 0.17 | 1.24 | 1.67 | 2.60 | 1.82 | 2.14 |
| Growth | −106.1% | −75.7% | +629.4% | +34.7% | +55.7% | −30.0% | +17.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.2% | 11.5% | 8.9% | 23.6% | 28.8% | 20.6% | 17.0% | 35.9% | 26.4% | 28.2% |
| Net margin | −5.7% | 27.1% | −1.8% | 10.4% | 2.8% | 11.9% | 11.5% | 26.5% | 17.6% | 17.6% |
| Free cash flow margin | 28.1% | 8.6% | 0.4% | 19.5% | 29.5% | 21.2% | 14.8% | 28.5% | 19.0% | 6.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.16 | 3.09 | 3.29 | 3.69 | 3.50 | 3.95 | 4.89 | 5.94 | 4.97 | 5.90 |
| Capital expenditure | −2.05 | −2.40 | −3.26 | −2.11 | −1.24 | −1.24 | −2.25 | −2.52 | −2.57 | −4.89 |
| Free cash flow | 2.10 | 0.69 | 0.04 | 1.58 | 2.26 | 2.71 | 2.64 | 3.42 | 2.40 | 1.01 |
| Growth | −67.2% | −94.6% | +4,181.1% | +42.5% | +19.9% | −2.6% | +29.8% | −29.8% | −58.1% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.00 | −0.01 | −0.13 | 0.00 | 0.00 |
| Dividends paid | −1.26 | −0.99 | −1.39 | −1.84 | −1.94 | −1.99 | −2.07 | −2.18 | −2.32 | −2.44 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.17 | 0.90 | 0.17 | 0.29 | 0.14 | 1.68 | 0.15 | 2.15 | 0.06 | 0.06 |
| Shareholders’ equity | 4.64 | 9.66 | 14.66 | 13.36 | 11.77 | 11.42 | 11.49 | 12.40 | 12.44 | 12.81 |
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 | ||||||||||
| 0.17 | 0.90 | 0.17 | 0.29 | 0.14 | 1.68 | 0.15 | 2.15 | 0.06 | 0.06 | |
| 0.14 | 0.11 | 0.13 | 0.13 | 0.14 | 0.38 | 0.32 | 0.27 | 0.28 | 0.31 | |
| 28.43 | 28.21 | 27.50 | 29.20 | 28.93 | 29.26 | 30.89 | 34.31 | 38.69 | 42.00 | |
| n/a | 0.05 | 0.00 | 0.19 | n/a | 0.00 | 0.00 | 0.46 | 0.47 | 0.47 | |
| 46.84 | 46.35 | 45.30 | 46.04 | 44.17 | 47.61 | 48.43 | 52.63 | 54.53 | 58.57 | |
| Growth | −1.0% | −2.3% | +1.6% | −4.1% | +7.8% | +1.7% | +8.7% | +3.6% | +7.4% | |
| Equity | ||||||||||
| −9.65 | −8.43 | −10.00 | −11.00 | −12.75 | −13.24 | −13.27 | −12.29 | −12.40 | −12.24 | |
| 4.64 | 9.66 | 14.66 | 13.36 | 11.77 | 11.42 | 11.49 | 12.40 | 12.44 | 12.81 | |
| Growth | +108.0% | +51.8% | −8.8% | −11.9% | −2.9% | +0.5% | +8.0% | +0.3% | +3.0% | |
| Per share and net cash | ||||||||||
| 825.8 | 827.3 | 1,211 | 1,212 | 1,214 | 1,216 | 1,219 | 1,217 | 1,219 | 1,222 | |
| calc | 5.62 | 11.67 | 12.11 | 11.02 | 9.70 | 9.40 | 9.43 | 10.19 | 10.20 | 10.48 |
Lines marked calc are worked out here from filed figures; point at one for how.