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 | 8.97 | 9.09 | 9.70 | 10.08 | 9.60 | 9.72 | 9.80 | 11.24 | 10.29 | 12.17 |
| Growth | +1.4% | +6.6% | +3.9% | −4.7% | +1.2% | +0.8% | +14.7% | −8.4% | +18.3% | |
| Operating income | 1.60 | 1.43 | 2.30 | 1.94 | 2.27 | −0.86 | 1.38 | 3.69 | 2.35 | 2.98 |
| Net income | 0.89 | 1.57 | 1.44 | 1.69 | 1.91 | −0.65 | 1.03 | 2.56 | 1.77 | 2.11 |
| Growth | +77.5% | −8.6% | +17.7% | +12.5% | −134.0% | +148.6% | −30.9% | +19.1% | ||
| EPS, diluted | 1.75 | 3.10 | 2.83 | 3.33 | 3.76 | −1.29 | 2.06 | 5.13 | 3.54 | 4.22 |
| Growth | +77.1% | −8.7% | +17.7% | +12.9% | −134.3% | +149.0% | −31.0% | +19.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.8% | 15.7% | 23.7% | 19.3% | 23.6% | −8.8% | 14.1% | 32.8% | 22.9% | 24.5% |
| Net margin | 9.9% | 17.3% | 14.8% | 16.8% | 19.8% | −6.7% | 10.5% | 22.8% | 17.2% | 17.3% |
| Free cash flow margin | −9.9% | −10.2% | −10.3% | 2.1% | 1.9% | −10.1% | −14.1% | 4.3% | −12.1% | 0.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.31 | 3.26 | 2.91 | 3.38 | 3.10 | 1.74 | 1.50 | 3.81 | 2.13 | 3.30 |
| Capital expenditure | −4.20 | −4.19 | −3.91 | −3.17 | −2.92 | −2.72 | −2.89 | −3.33 | −3.38 | −3.27 |
| Free cash flow | −0.89 | −0.93 | −1.00 | 0.21 | 0.18 | −0.98 | −1.39 | 0.48 | −1.25 | 0.03 |
| Growth | −16.0% | −649.2% | −359.3% | |||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.50 | 0.00 | 0.00 | n/a |
| Dividends paid | −0.83 | −0.87 | −0.91 | −0.95 | −0.99 | −1.03 | −1.08 | −1.14 | −1.20 | −1.26 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.42 | 0.31 | 0.18 | 0.15 | 0.54 | 0.82 | 0.47 | 0.05 | 0.13 | 0.13 |
| Total debt | 11.40 | 13.07 | 14.46 | 15.11 | 16.18 | 15.92 | 18.07 | 19.28 | 21.11 | 22.55 |
| Net cash (debt) | −10.97 | −12.76 | −14.29 | −14.96 | −15.64 | −15.10 | −17.61 | −19.23 | −20.99 | −22.41 |
| Shareholders’ equity | 13.13 | 13.85 | 14.38 | 15.09 | 15.98 | 14.44 | 13.73 | 15.48 | 16.11 | 16.98 |
| Debt to equity | 0.87 | 0.94 | 1.01 | 1.00 | 1.01 | 1.10 | 1.32 | 1.25 | 1.31 | 1.33 |
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 | ||||||||||
| 8.97 | 9.09 | 9.70 | 10.08 | 9.60 | 9.72 | 9.80 | 11.24 | 10.29 | 12.17 | |
| Growth | +1.4% | +6.6% | +3.9% | −4.7% | +1.2% | +0.8% | +14.7% | −8.4% | +18.3% | |
| 2.90 | 2.78 | 3.23 | 3.37 | 3.06 | n/a | n/a | n/a | n/a | n/a | |
| 1.60 | 1.43 | 2.30 | 1.94 | 2.27 | −0.86 | 1.38 | 3.69 | 2.35 | 2.98 | |
| Growth | −10.6% | +60.8% | −15.4% | +16.8% | −137.7% | +166.8% | −36.1% | +26.6% | ||
| 1.30 | 1.27 | 1.86 | 1.95 | 2.30 | −1.09 | 1.00 | 3.08 | 1.83 | 2.37 | |
| 0.41 | −0.31 | 0.42 | 0.26 | 0.40 | −0.44 | −0.03 | 0.52 | 0.05 | 0.26 | |
| 0.89 | 1.57 | 1.44 | 1.69 | 1.91 | −0.65 | 1.03 | 2.56 | 1.77 | 2.11 | |
| Growth | +77.5% | −8.6% | +17.7% | +12.5% | −134.0% | +148.6% | −30.9% | +19.1% | ||
| Per share | ||||||||||
| 1.76 | 3.12 | 2.85 | 3.35 | 3.78 | −1.29 | 2.07 | 5.15 | 3.56 | 4.23 | |
| 1.75 | 3.10 | 2.83 | 3.33 | 3.76 | −1.29 | 2.06 | 5.13 | 3.54 | 4.22 | |
| Growth | +77.1% | −8.7% | +17.7% | +12.9% | −134.3% | +149.0% | −31.0% | +19.2% | ||
| 505.0 | 505.0 | 504.0 | 504.0 | 504.0 | 504.0 | 498.0 | 498.0 | 498.0 | 499.0 | |
| 508.0 | 507.0 | 507.0 | 507.0 | 507.0 | 504.0 | 501.0 | 500.0 | 500.0 | 501.0 | |
| Growth | −0.2% | +0.0% | +0.0% | +0.0% | −0.6% | −0.6% | −0.2% | +0.0% | +0.2% | |