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 | 1.92 | 2.01 | 1.99 | 2.12 | 2.15 | 2.40 | 2.65 | 2.92 | 3.44 | 3.58 |
| Growth | +4.5% | −0.9% | +6.6% | +1.0% | +11.7% | +10.5% | +10.4% | +17.7% | +4.0% | |
| Operating income | 0.34 | 0.38 | 0.35 | 0.35 | 0.27 | 0.38 | 0.40 | 0.40 | 0.51 | 0.56 |
| Net income | 0.19 | 0.19 | 0.21 | 0.21 | 0.16 | 0.24 | 0.23 | 0.23 | 0.31 | 0.31 |
| Growth | −3.1% | +13.4% | +0.9% | −27.6% | +57.4% | −4.5% | −2.1% | +37.3% | −2.2% | |
| EPS, diluted | 2.16 | 2.10 | 2.37 | 2.39 | 1.72 | 2.72 | 2.60 | 2.33 | 3.01 | 2.77 |
| Growth | −2.8% | +12.9% | +0.8% | −28.0% | +58.1% | −4.4% | −10.4% | +29.2% | −8.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.7% | 18.9% | 17.4% | 16.6% | 12.5% | 15.8% | 15.0% | 13.5% | 14.9% | 15.5% |
| Net margin | 10.0% | 9.3% | 10.6% | 10.1% | 7.2% | 10.2% | 8.8% | 7.8% | 9.1% | 8.6% |
| Free cash flow margin | −1.1% | 4.1% | 1.8% | −2.8% | −10.1% | −4.3% | −3.5% | −32.1% | −14.2% | −2.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.56 | 0.60 | 0.63 | 0.55 | 0.57 | 0.53 | 0.67 | 0.42 | 0.78 | 1.12 |
| Capital expenditure | −0.58 | −0.51 | −0.60 | −0.61 | −0.78 | −0.64 | −0.77 | −1.36 | −1.27 | −1.19 |
| Free cash flow | −0.02 | 0.08 | 0.04 | −0.06 | −0.22 | −0.10 | −0.09 | −0.94 | −0.49 | −0.07 |
| Growth | −57.8% | −271.4% | ||||||||
| Buybacks | n/a | n/a | n/a | 0.00 | 0.00 | −0.01 | −0.02 | 0.00 | 0.00 | n/a |
| Dividends paid | −0.11 | −0.12 | −0.13 | −0.13 | −0.14 | −0.15 | −0.16 | −0.18 | −0.20 | −0.23 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.01 | 0.04 | 0.12 | 0.03 | 0.26 | 0.05 | 0.17 | 0.01 | 0.01 | 0.08 |
| Total debt | 2.35 | 2.43 | 2.48 | 2.60 | 3.05 | 3.29 | 3.65 | 3.99 | 4.52 | 4.66 |
| Net cash (debt) | −2.34 | −2.39 | −2.36 | −2.57 | −2.79 | −3.23 | −3.48 | −3.98 | −4.51 | −4.59 |
| Shareholders’ equity | 2.34 | 2.42 | 2.51 | 2.59 | 2.61 | 2.71 | 2.78 | 3.32 | 3.79 | 4.13 |
| Debt to equity | 1.00 | 1.00 | 0.99 | 1.00 | 1.17 | 1.21 | 1.31 | 1.20 | 1.19 | 1.13 |
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 | ||||||||||
| 0.01 | 0.04 | 0.12 | 0.03 | 0.26 | 0.05 | 0.17 | 0.01 | 0.01 | 0.08 | |
| 0.16 | 0.17 | 0.19 | 0.25 | 0.27 | 0.33 | 0.40 | 0.41 | 0.46 | 0.46 | |
| n/a | n/a | 6.89 | 7.16 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 7.53 | 7.84 | 8.11 | 8.39 | 9.07 | 9.49 | 10.46 | 11.21 | 12.54 | 13.23 | |
| Growth | +4.1% | +3.5% | +3.5% | +8.0% | +4.7% | +10.2% | +7.2% | +11.9% | +5.5% | |
| Liabilities | ||||||||||
| 0.15 | 0.00 | 0.30 | 0.00 | 0.16 | 0.00 | 0.26 | 0.08 | 0.17 | 0.00 | |
| 2.20 | 2.43 | 2.18 | 2.60 | 2.89 | 3.29 | 3.39 | 3.91 | 4.35 | 4.66 | |
| calc | 2.35 | 2.43 | 2.48 | 2.60 | 3.05 | 3.29 | 3.65 | 3.99 | 4.52 | 4.66 |
| 5.18 | 5.42 | 5.60 | 5.80 | 6.46 | 6.79 | 7.68 | 7.89 | 8.75 | 9.10 | |
| Equity | ||||||||||
| 1.15 | 1.22 | 1.30 | 1.38 | 1.39 | 1.48 | 1.53 | 1.57 | 1.68 | 1.76 | |
| 2.34 | 2.42 | 2.51 | 2.59 | 2.61 | 2.71 | 2.78 | 3.32 | 3.79 | 4.13 | |
| Growth | +3.1% | +3.7% | +3.4% | +0.8% | +3.6% | +2.7% | +19.4% | +14.3% | +8.9% | |
| Per share and net cash | ||||||||||
| calc | −2.34 | −2.39 | −2.36 | −2.57 | −2.79 | −3.23 | −3.48 | −3.98 | −4.51 | −4.59 |
| 88.9 | 89.1 | 89.3 | 89.4 | 89.5 | 89.4 | 89.3 | 101.2 | 109.3 | 115.6 | |
| calc | 26.35 | 27.11 | 28.07 | 28.99 | 29.18 | 30.28 | 31.13 | 32.81 | 34.70 | 35.77 |
Lines marked calc are worked out here from filed figures; point at one for how.