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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | 32.3% | 33.8% | 33.3% | 30.6% | 33.8% | 35.7% | 36.9% | 36.7% | |
| n/a | n/a | 23.0% | 23.2% | 24.7% | 41.9% | 26.8% | 28.4% | 29.2% | 27.8% | |
| n/a | n/a | 16.6% | 17.3% | 18.9% | 32.3% | 21.8% | 22.4% | 22.6% | 21.7% | |
| n/a | n/a | −5.9% | −7.6% | −10.6% | −8.3% | −31.6% | −16.6% | −17.4% | −20.8% | |
| Spending | ||||||||||
| n/a | n/a | 46.4% | 46.1% | 48.7% | 45.1% | 61.0% | 61.1% | 61.4% | 61.0% | |
| 39.2% | 53.3% | 28.2% | 25.5% | 23.3% | 23.0% | 18.7% | 21.1% | 22.7% | 21.9% | |
| Returns | ||||||||||
| 9.0% | 7.9% | 9.7% | 10.1% | 11.0% | 17.3% | 10.7% | 9.6% | 10.2% | 10.3% | |
| 2.5% | 2.2% | 2.7% | 2.7% | 2.9% | 4.8% | 3.0% | 3.1% | 3.2% | 3.1% | |
| Balance and payout | ||||||||||
| 1.21 | 1.26 | 1.30 | 1.42 | 1.50 | n/a | n/a | n/a | n/a | n/a | |
| 55.8% | 67.8% | 56.3% | 56.8% | 54.9% | 33.9% | 57.0% | 56.4% | 55.7% | 57.0% | |
| n/a | 2,286.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |