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 | 6.50 | 6.87 | 7.15 | 6.21 | 5.77 | 6.55 | 7.04 | 7.83 | 8.32 | 8.17 |
| Growth | +5.6% | +4.2% | −13.1% | −7.1% | +13.6% | +7.4% | +11.2% | +6.3% | −1.8% | |
| Operating income | 0.79 | 0.72 | 0.64 | 0.63 | 0.34 | 1.34 | 1.12 | 1.07 | 1.12 | 1.07 |
| Net income | 0.65 | 0.48 | 0.53 | 0.90 | 0.73 | 2.00 | 0.90 | 0.85 | 0.89 | 0.84 |
| Growth | −26.8% | +11.6% | +69.2% | −18.4% | +172.5% | −55.0% | −5.1% | +4.1% | −5.1% | |
| EPS, diluted | 7.33 | 5.28 | 5.85 | 9.85 | 8.20 | 23.30 | 10.53 | 10.05 | 10.57 | 10.08 |
| Growth | −28.0% | +10.8% | +68.4% | −16.8% | +184.1% | −54.8% | −4.6% | +5.2% | −4.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.1% | 10.5% | 8.9% | 10.2% | 5.9% | 20.4% | 16.0% | 13.7% | 13.5% | 13.1% |
| Net margin | 10.0% | 6.9% | 7.4% | 14.4% | 12.7% | 30.4% | 12.8% | 10.9% | 10.7% | 10.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.15 | 1.80 | 2.08 | 2.46 | 2.18 | 1.71 | 1.15 | 1.97 | 1.15 | 1.53 |
| Buybacks | −0.13 | 0.00 | −0.01 | 0.00 | −0.31 | −0.32 | −0.01 | −0.21 | 0.00 | −0.10 |
| Dividends paid | −0.19 | −0.42 | −0.39 | −0.44 | −0.33 | −2.37 | −1.21 | −0.68 | −0.79 | −0.61 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.11 | 2.34 | 1.52 | 2.31 | 1.67 | 2.13 | 0.87 | 1.23 | 1.41 | 1.73 |
| Total debt | 1.28 | 1.30 | 1.30 | 1.47 | 1.96 | 1.96 | 1.50 | 1.48 | 1.48 | 1.82 |
| Net cash (debt) | 0.82 | 1.04 | 0.21 | 0.84 | −0.30 | 0.17 | −0.62 | −0.25 | −0.07 | −0.09 |
| Shareholders’ equity | 4.92 | 5.33 | 4.97 | 6.27 | 6.79 | 5.01 | 4.05 | 4.26 | 4.47 | 4.82 |
| Debt to equity | 0.26 | 0.24 | 0.26 | 0.23 | 0.29 | 0.39 | 0.37 | 0.35 | 0.33 | 0.38 |
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 | ||||||||||
| 2.11 | 2.34 | 1.52 | 2.31 | 1.67 | 2.13 | 0.87 | 1.23 | 1.41 | 1.73 | |
| 0.20 | 0.20 | 0.18 | 0.18 | 0.18 | 0.25 | 0.25 | 0.31 | 0.31 | 0.33 | |
| 55.07 | 60.66 | 63.46 | 70.13 | 73.71 | 28.93 | 28.83 | 29.79 | 30.84 | 32.64 | |
| Growth | +10.1% | +4.6% | +10.5% | +5.1% | −60.8% | −0.3% | +3.3% | +3.5% | +5.9% | |
| Liabilities | ||||||||||
| 1.28 | 1.30 | 1.30 | 1.47 | 1.96 | 1.96 | 1.50 | 1.48 | 1.48 | 1.82 | |
| calc | 1.28 | 1.30 | 1.30 | 1.47 | 1.96 | 1.96 | 1.50 | 1.48 | 1.48 | 1.82 |
| 50.15 | 55.32 | 58.48 | 63.86 | 66.92 | 23.92 | 24.78 | 25.53 | 26.37 | 27.82 | |
| Equity | ||||||||||
| 4.92 | 5.33 | 4.97 | 6.27 | 6.79 | 5.01 | 4.05 | 4.26 | 4.47 | 4.82 | |
| Growth | +8.4% | −6.8% | +26.1% | +8.3% | −26.2% | −19.2% | +5.1% | +4.9% | +7.9% | |
| Per share and net cash | ||||||||||
| calc | 0.82 | 1.04 | 0.21 | 0.84 | −0.30 | 0.17 | −0.62 | −0.25 | −0.07 | −0.09 |
| 86.9 | 88.3 | 89.3 | 90.3 | 86.3 | 84.9 | 85.2 | 83.6 | 84.0 | 83.4 | |
| calc | 56.55 | 60.38 | 55.66 | 69.42 | 78.63 | 59.02 | 47.56 | 50.91 | 53.18 | 57.78 |
Lines marked calc are worked out here from filed figures; point at one for how.