Closing prices at the end of each trading day, from 13 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 | 1.06 | 1.07 | 1.24 | 1.22 | 1.28 | 1.06 | 1.24 | 1.10 | n/a | n/a |
| Growth | +1.3% | +15.0% | −1.5% | +5.0% | −17.1% | +17.1% | −11.0% | |||
| Net income | 0.20 | 0.23 | 0.33 | 0.33 | 0.31 | 0.35 | 0.37 | 0.18 | 0.12 | 0.47 |
| Growth | +14.5% | +45.5% | −2.0% | −6.1% | +14.4% | +4.3% | −50.0% | −32.7% | +285.5% | |
| EPS, diluted | 1.26 | 1.42 | 1.89 | 1.91 | 1.86 | 2.18 | 2.34 | 1.13 | 0.72 | 2.77 |
| Growth | +12.7% | +33.1% | +1.1% | −2.6% | +17.2% | +7.3% | −51.7% | −36.3% | +284.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 18.9% | 21.3% | 27.0% | 26.9% | 24.0% | 33.2% | 29.5% | 16.6% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.64 | 0.46 | 0.50 | 0.57 | 0.55 | 0.53 | 0.85 | 0.44 | 0.58 | 0.62 |
| Buybacks | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.07 | −0.08 | −0.11 | −0.11 | −0.11 | −0.12 | −0.12 | −0.13 | −0.14 | −0.16 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.64 | 0.72 | 0.88 | 0.59 | 0.72 | 1.03 | 0.62 | 0.92 | 1.02 | 1.72 |
| Total debt | 2.76 | 3.40 | 3.47 | 3.21 | 0.55 | 1.87 | 1.44 | 1.74 | 1.44 | 1.01 |
| Net cash (debt) | −2.12 | −2.68 | −2.59 | −2.62 | 0.17 | −0.84 | −0.82 | −0.82 | −0.42 | 0.71 |
| Shareholders’ equity | 3.09 | 3.24 | 3.78 | 3.92 | 4.09 | 4.02 | 4.02 | 4.17 | 4.61 | 4.98 |
| Debt to equity | 0.89 | 1.05 | 0.92 | 0.82 | 0.13 | 0.46 | 0.36 | 0.42 | 0.31 | 0.20 |
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 | ||||||||||
| 0.64 | 0.72 | 0.88 | 0.59 | 0.72 | 1.03 | 0.62 | 0.92 | 1.02 | 1.72 | |
| 0.33 | 0.33 | 0.36 | 0.44 | 0.42 | 0.39 | 0.38 | 0.37 | 0.38 | 0.38 | |
| 0.97 | 0.98 | 1.17 | 1.18 | 1.11 | 1.10 | 1.10 | 1.10 | 1.10 | 1.10 | |
| 29.14 | 30.48 | 33.62 | 32.39 | 33.42 | 35.10 | 39.41 | 41.02 | 43.02 | 45.20 | |
| Growth | +4.6% | +10.3% | −3.7% | +3.2% | +5.0% | +12.3% | +4.1% | +4.9% | +5.1% | |
| Liabilities | ||||||||||
| 2.76 | 3.40 | 3.47 | 3.21 | 0.55 | 1.87 | 1.44 | 1.74 | 1.44 | 1.01 | |
| calc | 2.76 | 3.40 | 3.47 | 3.21 | 0.55 | 1.87 | 1.44 | 1.74 | 1.44 | 1.01 |
| 26.05 | 27.25 | 29.83 | 28.46 | 29.33 | 31.08 | 35.39 | 36.84 | 38.42 | 40.23 | |
| Equity | ||||||||||
| 1.70 | 1.93 | 2.18 | 2.38 | 2.46 | 2.67 | 2.90 | 2.95 | 2.92 | 3.23 | |
| 3.09 | 3.24 | 3.78 | 3.92 | 4.09 | 4.02 | 4.02 | 4.17 | 4.61 | 4.98 | |
| Growth | +4.7% | +16.8% | +3.7% | +4.3% | −1.6% | −0.2% | +3.9% | +10.3% | +8.0% | |
| Per share and net cash | ||||||||||
| calc | −2.12 | −2.68 | −2.59 | −2.62 | 0.17 | −0.84 | −0.82 | −0.82 | −0.42 | 0.71 |
| 151.8 | 151.7 | 164.4 | 157.2 | 153.5 | 149.3 | 150.4 | 151.0 | 166.2 | 166.0 | |
| calc | 20.36 | 21.34 | 22.99 | 24.95 | 26.64 | 26.95 | 26.69 | 27.64 | 27.71 | 29.98 |
Lines marked calc are worked out here from filed figures; point at one for how.