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 | 0.90 | 0.91 | 0.88 | 0.93 | 0.89 | 1.06 | 0.88 | 0.95 | 1.05 | 1.19 |
| Growth | +0.8% | −2.9% | +5.3% | −3.9% | +19.1% | −17.4% | +8.1% | +10.7% | +13.2% | |
| Operating income | 0.56 | 0.32 | 0.50 | 0.55 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 0.38 | 0.10 | 0.29 | 0.35 | 0.16 | n/a | n/a | 0.24 | 0.41 | 0.59 |
| Growth | −72.6% | +180.1% | +19.8% | −53.5% | +67.8% | +45.2% | ||||
| EPS, diluted | 1.90 | 0.51 | 1.40 | 1.58 | 0.70 | 1.75 | 1.80 | 1.00 | 1.55 | 1.94 |
| Growth | −73.2% | +174.5% | +12.9% | −55.7% | +150.0% | +2.9% | −44.4% | +55.0% | +25.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 62.2% | 34.7% | 56.4% | 59.4% | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 42.6% | 11.5% | 33.3% | 37.9% | 18.3% | n/a | n/a | 25.5% | 38.6% | 49.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.62 | 0.58 | 0.50 | 0.55 | 0.71 | 0.72 | 0.63 | 0.62 | 0.75 | 0.88 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −0.14 | n/a | n/a | n/a |
| Dividends paid | −0.45 | −0.50 | −0.53 | −0.56 | −0.61 | −0.64 | −0.63 | −0.64 | −0.69 | −0.78 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.09 | 0.09 | 0.01 | 0.02 | 0.16 | 0.02 | 0.30 | 0.44 | 0.52 | 0.03 |
| Total debt | 4.37 | 4.57 | 4.54 | 5.14 | 5.17 | 5.25 | 5.29 | 5.07 | 4.84 | 4.26 |
| Net cash (debt) | −4.27 | −4.49 | −4.53 | −5.11 | −5.01 | −5.23 | −4.99 | −4.62 | −4.32 | −4.23 |
| Shareholders’ equity | 3.86 | 3.56 | 3.44 | 4.14 | 3.84 | 3.91 | 3.61 | 3.57 | 4.54 | 5.18 |
| Debt to equity | 1.13 | 1.29 | 1.32 | 1.24 | 1.35 | 1.34 | 1.46 | 1.42 | 1.07 | 0.82 |
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 | ||||||||||
| 0.09 | 0.09 | 0.01 | 0.02 | 0.16 | 0.02 | 0.30 | 0.44 | 0.52 | 0.03 | |
| 0.64 | 0.64 | 0.64 | 0.64 | 0.65 | 0.65 | 0.64 | 0.64 | 0.64 | 0.64 | |
| 8.95 | 8.77 | 8.59 | 9.80 | 9.50 | 9.64 | 9.41 | 9.12 | 9.90 | 10.05 | |
| Growth | −2.0% | −2.1% | +14.0% | −3.0% | +1.5% | −2.4% | −3.1% | +8.6% | +1.5% | |
| Liabilities | ||||||||||
| 4.37 | 4.57 | 4.54 | 5.14 | 5.17 | 5.25 | 5.29 | 5.07 | 4.84 | 4.26 | |
| calc | 4.37 | 4.57 | 4.54 | 5.14 | 5.17 | 5.25 | 5.29 | 5.07 | 4.84 | 4.26 |
| 4.74 | 4.89 | 4.83 | 5.46 | 5.46 | 5.53 | 5.60 | 5.36 | 5.17 | 4.61 | |
| Equity | ||||||||||
| 1.74 | 1.84 | 2.13 | 2.46 | 2.59 | 3.01 | 3.44 | 3.68 | 4.09 | 4.68 | |
| 3.86 | 3.56 | 3.44 | 4.14 | 3.84 | 3.91 | 3.61 | 3.57 | 4.54 | 5.18 | |
| Growth | −7.9% | −3.1% | +20.1% | −7.1% | +1.7% | −7.6% | −1.0% | +26.9% | +14.2% | |
| Per share and net cash | ||||||||||
| calc | −4.27 | −4.49 | −4.53 | −5.11 | −5.01 | −5.23 | −4.99 | −4.62 | −4.32 | −4.23 |
| 196.1 | 198.3 | 202.3 | 226.6 | 231.2 | 239.1 | 234.3 | 245.3 | 279.1 | 295.5 | |
| calc | 19.67 | 17.93 | 17.02 | 18.25 | 16.62 | 16.34 | 15.41 | 14.57 | 16.25 | 17.53 |
Lines marked calc are worked out here from filed figures; point at one for how.