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 | 7.64 | 7.75 | 8.45 | 8.53 | 8.90 | 9.86 | 12.29 | 11.91 | 11.90 | 13.55 |
| Growth | +1.5% | +9.0% | +0.9% | +4.4% | +10.8% | +24.6% | −3.1% | −0.1% | +13.8% | |
| Operating income | 1.84 | 1.89 | 1.70 | 1.59 | 1.99 | 1.99 | 2.20 | 2.40 | 2.41 | 2.99 |
| Net income | 0.95 | 1.00 | 1.04 | 0.92 | 1.21 | 1.23 | 1.41 | −0.43 | 0.82 | 1.70 |
| Growth | +4.8% | +4.5% | −11.9% | +32.3% | +1.3% | +15.0% | −130.8% | +107.5% | ||
| EPS, diluted | 2.96 | 3.11 | 3.25 | 2.81 | 3.55 | 3.54 | 4.05 | −1.26 | 2.27 | 4.56 |
| Growth | +5.1% | +4.5% | −13.5% | +26.3% | −0.3% | +14.4% | −131.1% | +100.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 24.1% | 24.4% | 20.1% | 18.7% | 22.3% | 20.2% | 17.9% | 20.1% | 20.2% | 22.1% |
| Net margin | 12.4% | 12.8% | 12.3% | 10.7% | 13.6% | 12.5% | 11.5% | −3.6% | 6.9% | 12.5% |
| Free cash flow margin | 3.0% | −4.5% | −8.8% | −10.6% | −14.2% | −12.3% | −8.5% | −22.6% | −19.5% | −0.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.21 | 2.00 | 1.83 | 2.01 | 1.68 | 1.96 | 2.40 | 1.65 | 2.16 | 4.11 |
| Capital expenditure | −1.98 | −2.35 | −2.57 | −2.91 | −2.94 | −3.18 | −3.44 | −4.34 | −4.48 | −4.16 |
| Free cash flow | 0.23 | −0.35 | −0.74 | −0.90 | −1.26 | −1.21 | −1.04 | −2.69 | −2.32 | −0.05 |
| Growth | −252.1% | |||||||||
| Dividends paid | −0.56 | −0.60 | −0.64 | −0.66 | −0.74 | −0.81 | −0.86 | −0.92 | −1.00 | −1.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.11 | 0.09 | 0.21 | 0.02 | 0.26 | 0.07 | 0.37 | 0.05 | 0.03 | 0.14 |
| Total debt | 9.60 | 12.33 | 13.09 | 14.10 | 16.18 | 18.22 | 21.04 | 24.41 | 26.70 | 28.27 |
| Net cash (debt) | −9.50 | −12.24 | −12.88 | −14.08 | −15.91 | −18.15 | −20.67 | −24.36 | −26.68 | −28.13 |
| Shareholders’ equity | 10.71 | 11.09 | 11.49 | 12.63 | 14.06 | 14.60 | 15.47 | 14.17 | 15.04 | 16.20 |
| Debt to equity | 0.90 | 1.11 | 1.14 | 1.12 | 1.15 | 1.25 | 1.36 | 1.72 | 1.78 | 1.75 |
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 | ||||||||||
| 0.11 | 0.09 | 0.21 | 0.02 | 0.26 | 0.07 | 0.37 | 0.05 | 0.03 | 0.14 | |
| 0.85 | 0.93 | 0.99 | 0.99 | 1.20 | 1.23 | 1.52 | 1.43 | 1.65 | 1.85 | |
| 3.52 | 4.43 | 4.43 | 4.43 | 4.45 | 4.48 | 4.52 | 4.53 | 3.57 | 4.23 | |
| 32.05 | 36.22 | 38.24 | 41.12 | 46.10 | 48.49 | 53.23 | 55.61 | 59.59 | 63.79 | |
| Growth | +13.0% | +5.6% | +7.5% | +12.1% | +5.2% | +9.8% | +4.5% | +7.2% | +7.0% | |
| Liabilities | ||||||||||
| 0.77 | 0.55 | 0.84 | 0.33 | 1.05 | 1.19 | 1.32 | 0.82 | 1.00 | 1.39 | |
| 8.83 | 11.78 | 12.25 | 13.77 | 15.13 | 17.02 | 19.72 | 23.59 | 25.70 | 26.87 | |
| calc | 9.60 | 12.33 | 13.09 | 14.10 | 16.18 | 18.22 | 21.04 | 24.41 | 26.70 | 28.27 |
| Equity | ||||||||||
| 3.18 | 3.56 | 3.95 | 4.18 | 4.61 | 5.01 | 5.53 | 4.14 | 3.93 | 4.50 | |
| 10.71 | 11.09 | 11.49 | 12.63 | 14.06 | 14.60 | 15.47 | 14.17 | 15.04 | 16.20 | |
| Growth | +3.5% | +3.6% | +10.0% | +11.4% | +3.8% | +6.0% | −8.4% | +6.1% | +7.7% | |
| Per share and net cash | ||||||||||
| calc | −9.50 | −12.24 | −12.88 | −14.08 | −15.91 | −18.15 | −20.67 | −24.36 | −26.68 | −28.13 |
| 316.9 | 316.9 | 316.9 | 329.9 | 343.0 | 344.4 | 348.4 | 349.5 | 366.6 | 375.4 | |
| calc | 33.80 | 34.98 | 36.25 | 38.29 | 41.01 | 42.39 | 44.41 | 40.55 | 41.02 | 43.14 |
Lines marked calc are worked out here from filed figures; point at one for how.