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 | 2.38 | 2.56 | 2.86 | 2.87 | 2.58 | 2.85 | 3.42 | 3.29 | 3.22 | 3.09 |
| Growth | +7.3% | +11.9% | +0.5% | −10.2% | +10.5% | +20.0% | −3.9% | −2.1% | −4.1% | |
| Operating income | 0.36 | 0.35 | 0.33 | 0.35 | 0.31 | 0.39 | 0.28 | 0.27 | −1.71 | 0.24 |
| Net income | 0.25 | 0.17 | 0.20 | 0.22 | 0.20 | 0.25 | 0.24 | 0.20 | −1.42 | 0.13 |
| Growth | −33.2% | +21.8% | +7.9% | −9.1% | +24.2% | −2.0% | −17.2% | −808.1% | ||
| EPS, diluted | 2.29 | 1.52 | 1.85 | 1.99 | 1.81 | 2.25 | 2.20 | 1.81 | −11.23 | 0.71 |
| Growth | −33.6% | +21.7% | +7.6% | −9.0% | +24.3% | −2.2% | −17.7% | −720.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.9% | 13.5% | 11.7% | 12.1% | 12.1% | 13.5% | 8.2% | 8.4% | −53.0% | 7.6% |
| Net margin | 10.5% | 6.5% | 7.1% | 7.6% | 7.7% | 8.7% | 7.1% | 6.1% | −44.2% | 4.1% |
| Free cash flow margin | 7.0% | −2.9% | −1.3% | 1.9% | 1.8% | 2.1% | 3.4% | 3.3% | 4.4% | 1.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.50 | 0.42 | 0.50 | 0.51 | 0.43 | 0.38 | 0.45 | 0.55 | 0.49 | 0.39 |
| Capital expenditure | −0.33 | −0.50 | −0.54 | −0.46 | −0.38 | −0.31 | −0.34 | −0.44 | −0.34 | −0.34 |
| Free cash flow | 0.17 | −0.07 | −0.04 | 0.05 | 0.05 | 0.06 | 0.12 | 0.11 | 0.14 | 0.05 |
| Growth | −145.1% | −17.2% | +34.4% | +88.3% | −5.6% | +31.7% | −65.2% | |||
| Dividends paid | −0.12 | −0.13 | −0.13 | −0.14 | −0.14 | −0.15 | −0.11 | −0.07 | 0.00 | 0.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.28 | 0.26 | 0.17 | 0.20 | 0.34 | 0.31 | 0.04 | 0.24 | 0.75 | 0.50 |
| Total debt | 1.62 | 1.68 | 1.88 | 1.96 | 2.12 | 2.32 | 2.38 | 2.84 | 2.80 | 2.41 |
| Net cash (debt) | −1.34 | −1.42 | −1.71 | −1.77 | −1.78 | −2.02 | −2.34 | −2.60 | −2.05 | −1.91 |
| Shareholders’ equity | 2.07 | 2.10 | 2.16 | 2.28 | 2.34 | 2.39 | 2.20 | 2.34 | 1.48 | 1.61 |
| Debt to equity | 0.78 | 0.80 | 0.87 | 0.86 | 0.91 | 0.97 | 1.08 | 1.21 | 1.89 | 1.50 |
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 | ||||||||||
| 0.28 | 0.26 | 0.17 | 0.20 | 0.34 | 0.31 | 0.04 | 0.24 | 0.75 | 0.50 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.55 | 0.46 | 0.49 | |
| 4.60 | 4.46 | 4.83 | 5.11 | 5.27 | 5.39 | 5.69 | 5.96 | 6.13 | 6.19 | |
| 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | n/a | n/a | |
| 11.88 | 12.53 | 13.10 | 13.75 | 15.00 | 15.82 | 16.28 | 7.68 | 8.93 | 8.92 | |
| Growth | +5.5% | +4.5% | +4.9% | +9.2% | +5.5% | +2.9% | −52.9% | +16.3% | −0.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.02 | 0.11 | 0.12 | |
| 1.62 | 1.68 | 1.88 | 1.96 | 2.12 | 2.32 | 2.38 | 2.83 | 2.69 | 2.29 | |
| calc | 1.62 | 1.68 | 1.88 | 1.96 | 2.12 | 2.32 | 2.38 | 2.84 | 2.80 | 2.41 |
| 10.32 | 10.40 | 10.91 | 11.43 | 12.63 | 13.40 | 14.05 | 14.86 | 7.42 | 7.32 | |
| Equity | ||||||||||
| 0.44 | 0.48 | 0.54 | 0.62 | 0.66 | 0.76 | 0.85 | 0.93 | −0.79 | −0.67 | |
| 2.07 | 2.10 | 2.16 | 2.28 | 2.34 | 2.39 | 2.20 | 2.34 | 1.48 | 1.61 | |
| Growth | +1.5% | +3.1% | +5.5% | +2.5% | +2.3% | −7.9% | +6.5% | −36.9% | +8.6% | |
| Per share and net cash | ||||||||||
| calc | −1.34 | −1.42 | −1.71 | −1.77 | −1.78 | −2.02 | −2.34 | −2.60 | −2.05 | −1.91 |
| 108.6 | 108.8 | 108.9 | 109.0 | 109.2 | 109.3 | 109.5 | 110.2 | 172.5 | 172.6 | |
| calc | 19.03 | 19.28 | 19.86 | 20.92 | 21.41 | 21.87 | 20.12 | 21.29 | 8.58 | 9.30 |
Lines marked calc are worked out here from filed figures; point at one for how.