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 | 1.54 | 1.68 | 1.75 | 1.73 | 1.68 | 1.93 | 2.54 | 2.30 | 2.10 | 2.29 |
| Growth | +9.2% | +4.1% | −1.3% | −2.6% | +14.9% | +31.7% | −9.5% | −8.8% | +9.0% | |
| Operating income | 0.34 | 0.42 | 0.40 | 0.41 | 0.43 | 0.41 | 0.46 | 0.47 | 0.50 | 0.54 |
| Net income | 0.07 | 0.18 | 0.26 | 0.20 | 0.23 | 0.24 | 0.26 | 0.26 | 0.27 | 0.29 |
| Growth | +142.6% | +46.0% | −22.9% | +14.2% | +4.0% | +9.2% | +1.5% | +4.2% | +6.8% | |
| EPS, diluted | 1.37 | 3.21 | 4.66 | 3.28 | 3.65 | 3.74 | 3.97 | 3.91 | 3.91 | 3.98 |
| Growth | +134.3% | +45.2% | −29.6% | +11.3% | +2.5% | +6.1% | −1.5% | +0.0% | +1.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 21.8% | 24.8% | 22.7% | 23.5% | 25.5% | 21.2% | 17.9% | 20.5% | 24.0% | 23.5% |
| Net margin | 4.7% | 10.5% | 14.8% | 11.5% | 13.5% | 12.3% | 10.2% | 11.4% | 13.0% | 12.8% |
| Free cash flow margin | −8.7% | 6.1% | 1.8% | −18.1% | −13.4% | −38.4% | −0.8% | 16.9% | −1.2% | −6.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.32 | 0.43 | 0.49 | 0.51 | 0.54 | −0.06 | 0.58 | 0.94 | 0.72 | 0.67 |
| Capital expenditure | −0.45 | −0.33 | −0.46 | −0.82 | −0.77 | −0.68 | −0.60 | −0.56 | −0.74 | −0.82 |
| Free cash flow | −0.13 | 0.10 | 0.03 | −0.31 | −0.23 | −0.74 | −0.02 | 0.39 | −0.02 | −0.15 |
| Growth | −69.4% | −1,100.0% | −106.4% | |||||||
| Dividends paid | −0.09 | −0.10 | −0.11 | −0.12 | −0.14 | −0.15 | −0.16 | −0.17 | −0.18 | −0.20 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.09 | 0.02 | 0.18 |
| Total debt | 3.22 | 3.12 | 2.96 | 3.15 | 3.54 | 4.13 | 4.13 | 4.40 | 4.25 | 4.70 |
| Net cash (debt) | −3.20 | −3.10 | −2.94 | −3.14 | −3.53 | −4.12 | −4.11 | −4.31 | −4.23 | −4.52 |
| Shareholders’ equity | 1.61 | 1.71 | 2.18 | 2.36 | 2.56 | 2.79 | 2.99 | 3.22 | 3.50 | 3.82 |
| Debt to equity | 1.99 | 1.82 | 1.36 | 1.33 | 1.38 | 1.48 | 1.38 | 1.37 | 1.21 | 1.23 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.32 | 0.43 | 0.49 | 0.51 | 0.54 | −0.06 | 0.58 | 0.94 | 0.72 | 0.67 | |
| Growth | +33.6% | +14.1% | +3.4% | +7.2% | −111.9% | +61.5% | −23.8% | −6.4% | ||
| 0.18 | 0.19 | 0.20 | 0.21 | 0.22 | 0.24 | 0.25 | 0.26 | 0.27 | 0.28 | |
| Investment | ||||||||||
| −0.45 | −0.33 | −0.46 | −0.82 | −0.77 | −0.68 | −0.60 | −0.56 | −0.74 | −0.82 | |
| calc | −0.13 | 0.10 | 0.03 | −0.31 | −0.23 | −0.74 | −0.02 | 0.39 | −0.02 | −0.15 |
| Growth | −69.4% | −1,100.0% | −106.4% | |||||||
| calc | −2.52 | 1.86 | 0.56 | −5.15 | −3.61 | −11.72 | −0.27 | 5.79 | −0.36 | −2.00 |
| −1.59 | −0.32 | −0.47 | −0.82 | −0.76 | −0.66 | −0.60 | −0.54 | −0.75 | −0.83 | |
| Financing | ||||||||||
| 0.84 | −0.11 | −0.02 | 0.30 | 0.22 | 0.73 | 0.03 | −0.34 | −0.04 | 0.32 | |
| −0.09 | −0.10 | −0.11 | −0.12 | −0.14 | −0.15 | −0.16 | −0.17 | −0.18 | −0.20 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.