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 | 1.17 | 1.20 | 1.16 | 1.16 | 1.06 | 1.36 | 1.73 | 1.78 | 2.04 | 2.14 |
| Growth | +2.6% | −3.0% | −0.5% | −8.7% | +29.0% | +26.6% | +3.2% | +14.2% | +5.1% | |
| Operating income | 0.39 | 0.43 | 0.58 | 0.48 | 0.33 | 0.42 | 0.57 | 0.64 | 0.63 | 0.77 |
| Net income | 0.38 | 0.43 | 0.50 | 0.41 | 1.00 | 0.84 | 0.13 | 0.65 | 0.41 | 0.58 |
| Growth | +12.5% | +16.8% | −17.5% | +143.7% | −15.7% | −85.1% | +419.4% | −37.2% | +42.3% | |
| EPS, diluted | 0.79 | 0.87 | 1.02 | 0.80 | 2.25 | 1.60 | 0.16 | 1.02 | 0.55 | 0.82 |
| Growth | +10.1% | +17.2% | −21.6% | +181.3% | −28.9% | −90.0% | +537.5% | −46.1% | +49.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 33.6% | 35.9% | 50.0% | 41.2% | 31.4% | 31.1% | 32.7% | 35.8% | 30.9% | 36.0% |
| Net margin | 32.4% | 35.5% | 42.7% | 35.4% | 94.6% | 61.9% | 7.3% | 36.7% | 20.2% | 27.3% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 51.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.59 | 0.61 | 0.64 | 0.58 | 0.59 | 0.62 | 0.86 | 1.07 | 1.01 | 1.12 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.02 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.10 |
| Growth | ||||||||||
| Buybacks | n/a | 0.00 | −0.08 | 0.00 | 0.00 | n/a | n/a | 0.00 | 0.00 | −0.12 |
| Dividends paid | −0.47 | −0.51 | −0.53 | −0.53 | −0.38 | −0.38 | −0.54 | −0.66 | −0.68 | −0.71 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.14 | 0.24 | 0.14 | 0.12 | 0.29 | 0.33 | 0.15 | 0.78 | 0.69 | 0.21 |
| Total debt | 3.93 | 4.60 | 4.38 | 4.83 | 5.04 | 7.03 | 6.78 | 7.26 | 7.96 | 7.72 |
| Net cash (debt) | −3.78 | −4.36 | −4.24 | −4.71 | −4.75 | −6.70 | −6.63 | −6.48 | −7.28 | −7.51 |
| Shareholders’ equity | 5.26 | 5.39 | 5.33 | 4.86 | 5.61 | 9.90 | 9.52 | 9.53 | 10.65 | 10.39 |
| Debt to equity | 0.75 | 0.85 | 0.82 | 0.99 | 0.90 | 0.71 | 0.71 | 0.76 | 0.75 | 0.74 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.59 | 0.61 | 0.64 | 0.58 | 0.59 | 0.62 | 0.86 | 1.07 | 1.01 | 1.12 | |
| Growth | +3.7% | +3.9% | −8.5% | +1.1% | +4.9% | +39.1% | +24.4% | −6.2% | +11.4% | |
| 0.36 | 0.36 | 0.31 | 0.28 | 0.29 | 0.40 | 0.51 | 0.51 | 0.60 | 0.63 | |
| Investment | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.02 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.10 |
| Growth | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.63 |
| 0.17 | −0.29 | 0.25 | −0.12 | −0.03 | −0.48 | −0.06 | −0.14 | −0.32 | −0.38 | |
| Financing | ||||||||||
| −0.80 | −0.22 | −0.99 | −0.48 | −0.39 | −0.10 | −0.98 | −0.30 | −0.78 | −1.22 | |
| −0.47 | −0.51 | −0.53 | −0.53 | −0.38 | −0.38 | −0.54 | −0.66 | −0.68 | −0.71 | |
| n/a | 0.00 | −0.08 | 0.00 | 0.00 | n/a | n/a | 0.00 | 0.00 | −0.12 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.