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 | 9.37 | 0.39 | 1.01 | 1.16 | 1.25 | 1.43 | 1.57 | 1.62 | 1.61 | 1.58 |
| Growth | −95.8% | +158.2% | +15.3% | +7.8% | +14.2% | +10.1% | +3.2% | −0.9% | −2.0% | |
| Net income | 0.86 | 0.90 | 0.81 | 1.00 | 0.69 | 1.18 | 0.68 | 1.21 | 0.96 | 1.28 |
| Growth | +4.7% | −9.6% | +23.0% | −31.0% | +71.6% | −42.4% | +76.7% | −20.4% | +33.3% | |
| EPS, diluted | 3.17 | 3.30 | 2.98 | 3.67 | 2.53 | 4.34 | 2.51 | 4.43 | 3.52 | 4.69 |
| Growth | +4.1% | −9.7% | +23.2% | −31.1% | +71.5% | −42.2% | +76.5% | −20.5% | +33.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 9.2% | 230.5% | 80.7% | 86.1% | 55.1% | 82.8% | 43.3% | 74.2% | 59.6% | 81.0% |
| Free cash flow margin | 13.6% | 295.4% | 112.0% | 96.0% | 139.9% | 137.8% | 155.7% | 135.2% | 153.9% | 152.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.42 | 1.25 | 1.23 | 1.14 | 1.78 | 2.00 | 2.50 | 2.29 | 2.57 | 2.49 |
| Capital expenditure | −0.15 | −0.10 | −0.10 | −0.03 | −0.02 | −0.03 | −0.05 | −0.09 | −0.10 | −0.09 |
| Free cash flow | 1.27 | 1.15 | 1.13 | 1.11 | 1.75 | 1.97 | 2.45 | 2.20 | 2.48 | 2.40 |
| Growth | −9.3% | −2.1% | −1.2% | +57.3% | +12.5% | +24.3% | −10.4% | +12.8% | −2.9% | |
| Buybacks | n/a | 0.00 | 0.00 | −0.02 | −0.02 | −0.02 | −0.04 | −0.02 | −0.02 | −0.03 |
| Dividends paid | −0.81 | −0.84 | −0.90 | −0.93 | −0.95 | −0.62 | −0.98 | −0.79 | −1.03 | −1.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.27 | 0.36 | 0.31 | 0.24 | 0.42 | 0.54 | 0.48 | 0.35 | 0.47 | 0.43 |
| Total debt | 2.71 | 2.86 | 2.68 | 2.68 | 2.78 | 2.78 | 2.54 | 2.48 | 2.97 | 2.97 |
| Net cash (debt) | −2.44 | −2.50 | −2.37 | −2.44 | −2.36 | −2.24 | −2.06 | −2.14 | −2.50 | −2.55 |
| Shareholders’ equity | 11.97 | 12.24 | 11.22 | 12.22 | 12.71 | 11.11 | 8.55 | 9.89 | 10.51 | 11.62 |
| Debt to equity | 0.23 | 0.23 | 0.24 | 0.22 | 0.22 | 0.25 | 0.30 | 0.25 | 0.28 | 0.26 |
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 | ||||||||||
| 0.27 | 0.36 | 0.31 | 0.24 | 0.42 | 0.54 | 0.48 | 0.35 | 0.47 | 0.43 | |
| 0.31 | 0.33 | 0.32 | 0.28 | 0.25 | 0.23 | 0.23 | 0.25 | 0.30 | 0.28 | |
| 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.15 | 0.15 | 0.15 | |
| 55.23 | 56.57 | 57.15 | 60.61 | 64.03 | 66.64 | 61.00 | 64.71 | 66.49 | 69.44 | |
| Growth | +2.4% | +1.0% | +6.1% | +5.6% | +4.1% | −8.5% | +6.1% | +2.8% | +4.4% | |
| Liabilities | ||||||||||
| 0.00 | 0.15 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 2.71 | 2.71 | 2.68 | 2.68 | 2.78 | 2.78 | 2.54 | 2.48 | 2.97 | 2.97 | |
| calc | 2.71 | 2.86 | 2.68 | 2.68 | 2.78 | 2.78 | 2.54 | 2.48 | 2.97 | 2.97 |
| 43.26 | 44.32 | 45.94 | 48.40 | 51.32 | 53.83 | 52.45 | 54.82 | 55.98 | 57.82 | |
| Equity | ||||||||||
| 9.36 | 9.41 | 9.28 | 9.35 | 9.08 | 9.66 | 9.34 | 9.76 | 9.69 | 9.92 | |
| 11.97 | 12.24 | 11.22 | 12.22 | 12.71 | 11.11 | 8.55 | 9.89 | 10.51 | 11.62 | |
| Growth | +2.3% | −8.4% | +8.9% | +4.0% | −12.6% | −23.0% | +15.7% | +6.3% | +10.5% | |
| Per share and net cash | ||||||||||
| calc | −2.44 | −2.50 | −2.37 | −2.44 | −2.36 | −2.24 | −2.06 | −2.14 | −2.50 | −2.55 |
| 270.5 | 271.2 | 271.5 | 271.4 | 271.4 | 271.4 | 270.9 | 270.9 | 270.8 | 270.7 | |
| calc | 44.25 | 45.15 | 41.32 | 45.01 | 46.82 | 40.92 | 31.55 | 36.52 | 38.82 | 42.93 |
Lines marked calc are worked out here from filed figures; point at one for how.