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 | n/a | n/a | 3.42 | 3.59 | 3.74 | 3.91 | 3.76 | 4.22 | 4.65 | 5.12 |
| Growth | +5.0% | +4.3% | +4.6% | −3.9% | +12.1% | +10.3% | +10.1% | |||
| Operating income | 1.09 | 1.25 | 1.10 | 1.21 | 1.25 | 1.20 | 1.27 | 1.50 | 1.72 | 1.88 |
| Net income | 0.47 | 0.43 | 0.57 | 0.62 | 0.71 | 1.26 | 0.82 | 0.94 | 1.05 | 1.11 |
| Growth | −9.0% | +33.1% | +9.5% | +14.2% | +78.1% | −35.1% | +15.1% | +11.3% | +5.7% | |
| EPS, diluted | 2.62 | 2.38 | 3.15 | 3.43 | 3.91 | 6.95 | 4.51 | 4.90 | 5.39 | 5.69 |
| Growth | −9.2% | +32.4% | +8.9% | +14.0% | +77.7% | −35.1% | +8.6% | +10.0% | +5.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | 32.3% | 33.8% | 33.3% | 30.6% | 33.8% | 35.7% | 36.9% | 36.7% |
| Net margin | n/a | n/a | 16.6% | 17.3% | 18.9% | 32.3% | 21.8% | 22.4% | 22.6% | 21.7% |
| Free cash flow margin | n/a | n/a | −5.9% | −7.6% | −10.6% | −8.3% | −31.6% | −16.6% | −17.4% | −20.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.29 | 1.45 | 1.39 | 1.38 | 1.43 | 1.44 | 1.11 | 1.87 | 2.05 | 2.06 |
| Capital expenditure | −1.31 | −1.43 | −1.59 | −1.65 | −1.82 | −1.76 | −2.30 | −2.58 | −2.86 | −3.13 |
| Free cash flow | −0.02 | 0.02 | −0.20 | −0.27 | −0.40 | −0.32 | −1.19 | −0.70 | −0.81 | −1.07 |
| Growth | −1,433.3% | |||||||||
| Buybacks | −0.07 | −0.05 | −0.05 | −0.04 | 0.00 | 0.00 | n/a | n/a | n/a | n/a |
| Dividends paid | −0.26 | −0.29 | −0.32 | −0.35 | −0.39 | −0.43 | −0.47 | −0.53 | −0.59 | −0.63 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.08 | 0.06 | 0.13 | 0.06 | 0.55 | 0.12 | 0.09 | 0.33 | 0.10 | 0.10 |
| Total debt | 6.32 | 6.81 | 7.64 | 8.66 | 9.66 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −6.25 | −6.75 | −7.51 | −8.60 | −9.11 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 5.22 | 5.39 | 5.86 | 6.12 | 6.45 | 7.30 | 7.69 | 9.80 | 10.33 | 10.84 |
| Debt to equity | 1.21 | 1.26 | 1.30 | 1.42 | 1.50 | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.08 | 0.06 | 0.13 | 0.06 | 0.55 | 0.12 | 0.09 | 0.33 | 0.10 | 0.10 | |
| 0.27 | 0.27 | 0.30 | 0.29 | 0.32 | 0.27 | 0.33 | 0.34 | 0.42 | 0.40 | |
| 14.99 | 16.25 | 17.41 | 18.23 | 19.71 | n/a | n/a | n/a | n/a | n/a | |
| 1.35 | 1.38 | 1.58 | 1.54 | 1.50 | 1.14 | 1.14 | 1.14 | 1.14 | 1.16 | |
| 18.48 | 19.48 | 21.22 | 22.68 | 24.77 | 26.08 | 27.79 | 30.30 | 32.83 | 35.44 | |
| Growth | +5.4% | +8.9% | +6.9% | +9.2% | +5.3% | +6.6% | +9.0% | +8.4% | +8.0% | |
| Liabilities | ||||||||||
| 6.32 | 6.81 | 7.64 | 8.66 | 9.66 | n/a | n/a | n/a | n/a | n/a | |
| calc | 6.32 | 6.81 | 7.64 | 8.66 | 9.66 | n/a | n/a | n/a | n/a | n/a |
| Equity | ||||||||||
| −0.87 | −0.72 | −0.46 | −0.21 | 0.10 | 0.93 | 1.27 | 1.66 | 2.11 | 2.58 | |
| 5.22 | 5.39 | 5.86 | 6.12 | 6.45 | 7.30 | 7.69 | 9.80 | 10.33 | 10.84 | |
| Growth | +3.2% | +8.9% | +4.4% | +5.4% | +13.1% | +5.4% | +27.3% | +5.5% | +4.9% | |
| Per share and net cash | ||||||||||
| calc | −6.25 | −6.75 | −7.51 | −8.60 | −9.11 | n/a | n/a | n/a | n/a | n/a |
| 178.2 | 178.6 | 180.8 | 181.0 | 181.4 | 181.7 | 181.9 | 194.8 | 194.9 | 195.2 | |
| calc | 29.28 | 30.16 | 32.44 | 33.82 | 35.57 | 40.16 | 42.30 | 50.30 | 53.00 | 55.51 |
Lines marked calc are worked out here from filed figures; point at one for how.