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 | 13.14 | 14.87 | 16.63 | 15.31 | 16.21 | 23.10 | 24.70 | 17.60 | 17.72 | 16.23 |
| Growth | +13.1% | +11.8% | −7.9% | +5.9% | +42.5% | +6.9% | −28.7% | +0.7% | −8.4% | |
| Operating income | 0.84 | 0.78 | 0.91 | 0.79 | 0.67 | 1.08 | 1.27 | 0.51 | 0.67 | 0.79 |
| Net income | 0.51 | 0.50 | 0.66 | 0.58 | 0.51 | 0.84 | 0.94 | 0.33 | 0.47 | 0.59 |
| Growth | −1.7% | +31.6% | −13.2% | −12.2% | +66.7% | +11.4% | −65.4% | +43.2% | +26.1% | |
| EPS, diluted | 3.59 | 3.57 | 4.73 | 4.19 | 3.72 | 6.31 | 7.40 | 2.72 | 3.86 | 4.83 |
| Growth | −0.6% | +32.5% | −11.4% | −11.2% | +69.6% | +17.3% | −63.2% | +41.9% | +25.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.4% | 5.2% | 5.5% | 5.2% | 4.2% | 4.7% | 5.1% | 2.9% | 3.8% | 4.9% |
| Net margin | 3.9% | 3.4% | 4.0% | 3.8% | 3.1% | 3.7% | 3.8% | 1.8% | 2.6% | 3.6% |
| Free cash flow margin | 3.5% | 2.3% | 4.5% | 5.2% | 2.9% | 0.3% | 6.4% | 4.0% | 2.7% | 5.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.53 | 0.38 | 0.79 | 0.84 | 0.50 | 0.09 | 1.65 | 0.73 | 0.51 | 0.91 |
| Capital expenditure | −0.07 | −0.04 | −0.05 | −0.04 | −0.02 | −0.03 | −0.06 | −0.03 | −0.02 | −0.02 |
| Free cash flow | 0.46 | 0.34 | 0.75 | 0.80 | 0.48 | 0.06 | 1.59 | 0.70 | 0.49 | 0.89 |
| Growth | −24.6% | +117.5% | +6.9% | −40.4% | −87.2% | +2,514.1% | −55.8% | −30.7% | +84.0% | |
| Buybacks | −0.17 | −0.19 | −0.30 | −0.31 | −0.18 | −0.58 | −1.46 | −0.06 | 0.00 | −0.35 |
| Dividends paid | −0.25 | −0.26 | −0.27 | −0.28 | −0.21 | −0.28 | −0.29 | −0.29 | −0.29 | −0.30 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.25 | 0.33 | 0.38 | 0.45 | 0.24 | 0.26 | 0.22 | 0.15 | 0.15 | 0.16 |
| Total debt | 0.50 | 1.47 | 1.35 | 1.24 | 1.09 | 1.92 | 1.97 | 1.58 | 1.38 | 1.09 |
| Net cash (debt) | −0.25 | −1.13 | −0.97 | −0.79 | −0.85 | −1.66 | −1.76 | −1.43 | −1.23 | −0.93 |
| Shareholders’ equity | 1.26 | 1.43 | 1.60 | 1.67 | 1.88 | 2.02 | 1.35 | 1.42 | 1.72 | 1.85 |
| Debt to equity | 0.40 | 1.03 | 0.84 | 0.74 | 0.58 | 0.95 | 1.46 | 1.11 | 0.80 | 0.59 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 13.14 | 14.87 | 16.63 | 15.31 | 16.21 | 23.10 | 24.70 | 17.60 | 17.72 | 16.23 | |
| Growth | +13.1% | +11.8% | −7.9% | +5.9% | +42.5% | +6.9% | −28.7% | +0.7% | −8.4% | |
| 0.84 | 0.78 | 0.91 | 0.79 | 0.67 | 1.08 | 1.27 | 0.51 | 0.67 | 0.79 | |
| Growth | −7.5% | +17.7% | −13.4% | −14.8% | +60.7% | +17.1% | −59.4% | +30.0% | +18.8% | |
| 0.81 | 0.73 | 0.88 | 0.74 | 0.63 | 1.02 | 1.17 | 0.41 | 0.58 | 0.72 | |
| 0.30 | 0.22 | 0.22 | 0.17 | 0.12 | 0.18 | 0.23 | 0.08 | 0.11 | 0.14 | |
| 0.51 | 0.50 | 0.66 | 0.58 | 0.51 | 0.84 | 0.94 | 0.33 | 0.47 | 0.59 | |
| Growth | −1.7% | +31.6% | −13.2% | −12.2% | +66.7% | +11.4% | −65.4% | +43.2% | +26.1% | |
| Per share | ||||||||||
| 3.60 | 3.59 | 4.78 | 4.21 | 3.74 | 6.37 | 7.48 | 2.74 | 3.89 | 4.88 | |
| 3.59 | 3.57 | 4.73 | 4.19 | 3.72 | 6.31 | 7.40 | 2.72 | 3.86 | 4.83 | |
| Growth | −0.6% | +32.5% | −11.4% | −11.2% | +69.6% | +17.3% | −63.2% | +41.9% | +25.1% | |
| 142.7 | 140.6 | 139.0 | 137.0 | 135.5 | 132.5 | 125.7 | 118.6 | 119.8 | 120.2 | |
| 143.0 | 141.4 | 140.4 | 137.7 | 136.2 | 133.8 | 127.2 | 119.7 | 120.7 | 121.5 | |
| Growth | −1.1% | −0.7% | −1.9% | −1.1% | −1.7% | −5.0% | −5.9% | +0.8% | +0.7% | |