Closing prices at the end of each trading day, from 4 Jun 2018. 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 | 2.56 | 2.57 | 4.22 | 5.02 | 4.78 | 5.33 | 5.59 | 5.35 | 5.70 | 5.71 |
| Growth | +0.3% | +64.3% | +18.8% | −4.7% | +11.5% | +4.9% | −4.4% | +6.7% | +0.0% | |
| Operating income | 0.70 | 0.68 | 0.93 | 1.19 | 1.14 | 1.35 | 1.27 | 1.28 | 1.47 | 1.53 |
| Net income | 0.35 | 0.32 | 0.54 | 0.67 | 0.62 | 0.88 | 0.75 | 0.73 | 0.87 | 0.86 |
| Growth | −6.5% | +65.4% | +25.0% | −7.7% | +42.3% | −14.4% | −2.8% | +19.4% | −2.0% | |
| EPS, diluted | 2.43 | 2.27 | 2.50 | 2.79 | 2.72 | 3.83 | 3.27 | 3.17 | 3.79 | 3.66 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 27.4% | 26.4% | 22.1% | 23.6% | 23.9% | 25.4% | 22.7% | 24.0% | 25.7% | 26.9% |
| Net margin | 13.5% | 12.6% | 12.7% | 13.3% | 12.9% | 16.5% | 13.5% | 13.7% | 15.3% | 15.0% |
| Free cash flow margin | −11.1% | 5.8% | 10.1% | 10.7% | 4.0% | −11.6% | −6.5% | −6.6% | −6.2% | −13.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.80 | 0.91 | 1.50 | 1.75 | 1.75 | 1.35 | 1.80 | 1.98 | 1.98 | 2.05 |
| Capital expenditure | −1.09 | −0.76 | −1.07 | −1.21 | −1.56 | −1.97 | −2.17 | −2.33 | −2.34 | −2.80 |
| Free cash flow | −0.28 | 0.15 | 0.43 | 0.54 | 0.19 | −0.62 | −0.36 | −0.35 | −0.35 | −0.75 |
| Growth | +189.1% | +25.9% | −64.1% | −420.8% | ||||||
| Buybacks | 0.00 | 0.00 | −1.04 | −1.63 | 0.00 | 0.00 | n/a | n/a | n/a | n/a |
| Dividends paid | −0.20 | −0.22 | −0.48 | −0.46 | −0.47 | −0.50 | −0.53 | −0.57 | −0.60 | −0.61 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.00 | 0.00 | 0.16 | 0.02 | 0.14 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 |
| Total debt | n/a | 3.69 | 7.34 | 9.00 | 9.63 | 9.69 | 10.34 | 11.85 | 12.46 | 13.41 |
| Net cash (debt) | n/a | −3.68 | −7.18 | −8.97 | −9.48 | −9.66 | −10.32 | −11.83 | −12.44 | −13.39 |
| Shareholders’ equity | 3.83 | 3.91 | 10.03 | 8.57 | 8.73 | 9.24 | 9.48 | 9.66 | 9.96 | 10.22 |
| Debt to equity | n/a | 0.94 | 0.73 | 1.05 | 1.10 | 1.05 | 1.09 | 1.23 | 1.25 | 1.31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 27.4% | 26.4% | 22.1% | 23.6% | 23.9% | 25.4% | 22.7% | 24.0% | 25.7% | 26.9% | |
| 21.0% | 18.7% | 14.2% | 15.4% | 15.1% | 18.8% | 14.4% | 14.1% | 15.9% | 15.6% | |
| 13.5% | 12.6% | 12.7% | 13.3% | 12.9% | 16.5% | 13.5% | 13.7% | 15.3% | 15.0% | |
| −11.1% | 5.8% | 10.1% | 10.7% | 4.0% | −11.6% | −6.5% | −6.6% | −6.2% | −13.2% | |
| Spending | ||||||||||
| 42.4% | 29.7% | 25.3% | 24.1% | 32.6% | 37.0% | 38.8% | 43.7% | 41.0% | 49.0% | |
| 34.2% | 31.4% | 9.8% | 12.6% | 14.1% | 11.7% | 5.9% | 2.1% | 3.3% | 3.4% | |
| Returns | ||||||||||
| 9.0% | 8.3% | 5.3% | 7.8% | 7.1% | 9.5% | 7.9% | 7.6% | 8.8% | 8.4% | |
| n/a | 2.8% | 2.1% | 2.6% | 2.3% | 3.1% | 2.6% | 2.4% | 2.7% | 2.5% | |
| Balance and payout | ||||||||||
| n/a | 0.94 | 0.73 | 1.05 | 1.10 | 1.05 | 1.09 | 1.23 | 1.25 | 1.31 | |
| 58.9% | 68.9% | 88.7% | 69.0% | 75.2% | 56.6% | 71.1% | 77.9% | 68.3% | 71.7% | |
| n/a | 150.6% | 354.4% | 388.0% | 240.3% | n/a | n/a | n/a | n/a | n/a | |