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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | 22.1% | 23.2% | 25.2% | 15.2% | 19.7% | 24.9% | 25.6% | 25.1% | |
| n/a | n/a | 22.5% | 21.3% | −14.5% | 24.5% | 23.9% | 18.1% | 17.8% | 17.6% | |
| n/a | n/a | 19.2% | 19.9% | −8.4% | 20.5% | 20.1% | 16.0% | 15.1% | 14.8% | |
| n/a | n/a | 17.1% | 2.1% | 3.0% | −28.1% | −3.0% | 2.1% | −9.5% | 2.6% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 3.9% | 4.1% | 5.7% | n/a | n/a | |
| n/a | n/a | 25.9% | 29.2% | 31.4% | 21.7% | 31.8% | 45.2% | 37.4% | 33.0% | |
| 30.5% | −8.7% | 14.5% | 6.4% | n/a | 16.1% | 15.7% | 11.9% | 15.2% | 16.0% | |
| Returns | ||||||||||
| 9.8% | 16.1% | 10.6% | 10.5% | −4.8% | 18.2% | 15.1% | 9.2% | 9.5% | 9.5% | |
| 3.4% | 5.9% | 4.0% | 3.9% | −1.6% | 5.8% | 5.3% | 3.3% | 3.2% | 3.3% | |
| Balance and payout | ||||||||||
| 0.76 | 0.78 | 0.79 | 0.77 | 0.96 | 1.11 | 1.03 | 0.96 | 1.09 | 1.08 | |
| 65.4% | 63.0% | 62.7% | 62.5% | 66.1% | 67.8% | 64.8% | 64.7% | 66.2% | 65.4% | |
| 66.6% | 40.0% | 64.0% | 69.0% | n/a | 44.1% | 49.5% | 79.9% | 76.7% | 72.6% | |
| n/a | n/a | 72.1% | 650.4% | 505.5% | n/a | n/a | 615.9% | n/a | 413.4% | |