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 | 6.40 | 6.58 | 6.50 | 6.40 | 6.24 | 7.08 | 8.32 | 7.26 | 7.32 | 8.31 |
| Growth | +2.9% | −1.2% | −1.5% | −2.6% | +13.4% | +17.6% | −12.7% | +0.8% | +13.5% | |
| Operating income | 1.26 | 1.34 | 1.16 | 1.12 | 1.23 | 1.15 | 1.22 | 1.24 | 1.49 | 1.73 |
| Net income | 0.55 | 0.46 | 0.66 | 0.68 | 0.76 | 1.35 | 0.84 | 0.89 | 1.00 | 1.07 |
| Growth | −16.5% | +42.8% | +3.5% | +11.0% | +79.2% | −38.1% | +6.0% | +13.1% | +6.8% | |
| EPS, diluted | 1.98 | 1.64 | 2.32 | 2.39 | 2.64 | 4.66 | 2.85 | 3.01 | 3.33 | 3.53 |
| Growth | −17.2% | +41.5% | +3.0% | +10.5% | +76.5% | −38.8% | +5.6% | +10.6% | +6.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.6% | 20.3% | 17.9% | 17.4% | 19.7% | 16.2% | 14.7% | 17.0% | 20.3% | 20.8% |
| Net margin | 8.6% | 7.0% | 10.1% | 10.6% | 12.1% | 19.1% | 10.1% | 12.2% | 13.7% | 12.9% |
| Free cash flow margin | −0.7% | 0.6% | −5.7% | −4.8% | −16.6% | −3.6% | −18.3% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.63 | 1.71 | 1.70 | 1.79 | 1.28 | 1.82 | 0.86 | 2.31 | 2.37 | 2.24 |
| Capital expenditure | −1.67 | −1.67 | −2.07 | −2.10 | −2.31 | −2.08 | −2.37 | n/a | n/a | n/a |
| Free cash flow | −0.04 | 0.04 | −0.37 | −0.31 | −1.04 | −0.26 | −1.52 | n/a | n/a | n/a |
| Growth | −1,027.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.24 | 0.18 | 0.15 | 0.14 | 0.03 | 0.45 | 0.16 | 0.23 | 0.10 | 0.51 |
| Total debt | 9.50 | 10.20 | 11.59 | 13.06 | 12.32 | 12.42 | 14.21 | 15.48 | 16.39 | 18.76 |
| Net cash (debt) | −9.27 | −10.02 | −11.44 | −12.92 | −12.28 | −11.97 | −14.05 | −15.26 | −16.28 | −18.25 |
| Shareholders’ equity | 4.25 | 4.44 | 4.76 | 5.02 | 5.50 | 6.63 | 7.02 | 7.54 | 8.23 | 9.14 |
| Debt to equity | 2.23 | 2.30 | 2.44 | 2.60 | 2.24 | 1.87 | 2.03 | 2.05 | 1.99 | 2.05 |
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 | ||||||||||
| 0.24 | 0.18 | 0.15 | 0.14 | 0.03 | 0.45 | 0.16 | 0.23 | 0.10 | 0.51 | |
| 0.82 | 1.03 | 0.96 | 0.89 | 0.85 | 0.93 | 1.56 | n/a | n/a | n/a | |
| 15.72 | 16.76 | 18.13 | 18.93 | 21.02 | 22.35 | 22.71 | 25.07 | 27.46 | 30.68 | |
| 21.62 | 23.05 | 24.53 | 26.84 | 29.67 | 28.75 | 31.35 | 33.52 | 35.92 | 39.94 | |
| Growth | +6.6% | +6.4% | +9.4% | +10.5% | −3.1% | +9.0% | +6.9% | +7.2% | +11.2% | |
| Liabilities | ||||||||||
| 0.86 | 1.08 | 0.97 | 1.11 | 0.57 | 0.37 | 1.09 | 0.98 | 1.19 | 0.95 | |
| 8.64 | 9.12 | 10.62 | 11.95 | 11.74 | 12.05 | 13.12 | 14.51 | 15.19 | 17.81 | |
| calc | 9.50 | 10.20 | 11.59 | 13.06 | 12.32 | 12.42 | 14.21 | 15.48 | 16.39 | 18.76 |
| Equity | ||||||||||
| −0.62 | −0.53 | −0.27 | −0.03 | 0.21 | 1.06 | 1.35 | 1.66 | 2.04 | 2.44 | |
| 4.25 | 4.44 | 4.76 | 5.02 | 5.50 | 6.63 | 7.02 | 7.54 | 8.23 | 9.14 | |
| Growth | +4.4% | +7.1% | +5.5% | +9.5% | +20.7% | +5.8% | +7.5% | +9.1% | +11.1% | |
| Per share and net cash | ||||||||||
| calc | −9.27 | −10.02 | −11.44 | −12.92 | −12.28 | −11.97 | −14.05 | −15.26 | −16.28 | −18.25 |
| 279.2 | 281.6 | 283.4 | 283.9 | 288.9 | 289.8 | 291.3 | 294.4 | 298.8 | 306.4 | |
| calc | 15.23 | 15.77 | 16.78 | 17.68 | 19.02 | 22.88 | 24.08 | 25.63 | 27.54 | 29.84 |
Lines marked calc are worked out here from filed figures; point at one for how.