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 | 0.00 | 0.00 | 2.21 | 2.18 | 2.07 | 3.59 | 3.30 | 2.61 | 2.92 | 3.19 |
| Growth | −1.6% | −4.9% | +73.4% | −7.9% | −21.1% | +11.9% | +9.4% | |||
| Operating income | 0.53 | 0.53 | 0.49 | 0.50 | 0.52 | 0.54 | 0.65 | 0.65 | 0.75 | 0.80 |
| Net income | 0.34 | 0.62 | 0.43 | 0.43 | −0.17 | 0.74 | 0.67 | 0.42 | 0.44 | 0.47 |
| Growth | +83.0% | −31.3% | +1.9% | −140.1% | −9.7% | −37.4% | +5.9% | +6.6% | ||
| EPS, diluted | 1.69 | 3.10 | 2.12 | 2.16 | −0.87 | 3.68 | 3.32 | 2.07 | 2.19 | 2.32 |
| Growth | +83.4% | −31.6% | +1.9% | −140.3% | −9.8% | −37.7% | +5.8% | +5.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | 22.1% | 23.2% | 25.2% | 15.2% | 19.7% | 24.9% | 25.6% | 25.1% |
| Net margin | n/a | n/a | 19.2% | 19.9% | −8.4% | 20.5% | 20.1% | 16.0% | 15.1% | 14.8% |
| Free cash flow margin | n/a | n/a | 17.1% | 2.1% | 3.0% | −28.1% | −3.0% | 2.1% | −9.5% | 2.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.64 | 0.78 | 0.95 | 0.68 | 0.71 | −0.23 | 0.95 | 1.23 | 0.81 | 1.14 |
| Capital expenditure | −0.66 | −0.82 | −0.57 | −0.64 | −0.65 | −0.78 | −1.05 | −1.18 | −1.09 | −1.05 |
| Free cash flow | −0.02 | −0.04 | 0.38 | 0.05 | 0.06 | −1.01 | −0.10 | 0.05 | −0.28 | 0.08 |
| Growth | −87.8% | +35.4% | −1,718.6% | −614.0% | ||||||
| Dividends paid | −0.23 | −0.25 | −0.27 | −0.30 | −0.31 | −0.32 | −0.33 | −0.33 | −0.34 | −0.34 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.00 | 0.01 | 0.09 | 0.00 | 0.00 | 0.00 | 0.09 | 0.00 | 0.00 | 0.00 |
| Total debt | 2.63 | 3.00 | 3.15 | 3.20 | 3.49 | 4.50 | 4.55 | 4.34 | 5.05 | 5.37 |
| Net cash (debt) | −2.63 | −2.99 | −3.05 | −3.20 | −3.49 | −4.50 | −4.46 | −4.34 | −5.05 | −5.37 |
| Shareholders’ equity | 3.44 | 3.85 | 4.01 | 4.14 | 3.63 | 4.06 | 4.41 | 4.51 | 4.64 | 4.98 |
| Debt to equity | 0.76 | 0.78 | 0.79 | 0.77 | 0.96 | 1.11 | 1.03 | 0.96 | 1.09 | 1.08 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 0.00 | 0.00 | 2.21 | 2.18 | 2.07 | 3.59 | 3.30 | 2.61 | 2.92 | 3.19 | |
| Growth | −1.6% | −4.9% | +73.4% | −7.9% | −21.1% | +11.9% | +9.4% | |||
| 0.88 | 0.90 | 0.89 | 0.79 | 0.64 | 2.13 | 1.66 | 0.91 | 1.08 | 1.26 | |
| n/a | n/a | n/a | n/a | n/a | 0.14 | 0.14 | 0.15 | n/a | n/a | |
| 0.53 | 0.53 | 0.49 | 0.50 | 0.52 | 0.54 | 0.65 | 0.65 | 0.75 | 0.80 | |
| Growth | +0.2% | −8.0% | +3.0% | +3.5% | +4.2% | +19.3% | +0.1% | +14.6% | +7.3% | |
| 0.49 | 0.57 | 0.50 | 0.46 | −0.30 | 0.88 | 0.79 | 0.47 | 0.52 | 0.56 | |
| 0.15 | −0.05 | 0.07 | 0.03 | −0.13 | 0.14 | 0.12 | 0.06 | 0.08 | 0.09 | |
| 0.34 | 0.62 | 0.43 | 0.43 | −0.17 | 0.74 | 0.67 | 0.42 | 0.44 | 0.47 | |
| Growth | +83.0% | −31.3% | +1.9% | −140.1% | −9.7% | −37.4% | +5.9% | +6.6% | ||
| Per share | ||||||||||
| 1.69 | 3.10 | 2.13 | 2.17 | −0.87 | 3.68 | 3.33 | 2.08 | 2.20 | 2.33 | |
| 1.69 | 3.10 | 2.12 | 2.16 | −0.87 | 3.68 | 3.32 | 2.07 | 2.19 | 2.32 | |
| Growth | +83.4% | −31.6% | +1.9% | −140.3% | −9.8% | −37.7% | +5.8% | +5.9% | ||
| 199.7 | 199.7 | 199.7 | 200.1 | 200.1 | 200.1 | 200.2 | 200.3 | 200.8 | 201.9 | |
| 199.9 | 200.0 | 200.5 | 200.7 | 200.1 | 200.3 | 200.8 | 200.9 | 201.3 | 202.5 | |
| Growth | +0.1% | +0.2% | +0.1% | −0.3% | +0.1% | +0.2% | +0.0% | +0.2% | +0.6% | |