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 | 1.31 | 1.26 | 1.31 | 1.39 | 1.34 | 1.50 | 4.96 | 5.43 | n/a | n/a |
| Growth | −3.4% | +3.4% | +6.1% | −3.3% | +11.8% | +231.2% | +9.6% | |||
| Operating income | 0.32 | 0.34 | 0.36 | 0.37 | 0.42 | 0.37 | −0.02 | 0.29 | 0.41 | 0.47 |
| Net income | 0.15 | 0.19 | 0.18 | 0.21 | 0.23 | 0.20 | −0.20 | 0.15 | 0.20 | 0.44 |
| Growth | +27.5% | −6.0% | +17.4% | +8.6% | −13.6% | −201.3% | +31.8% | +121.2% | ||
| EPS, diluted | 3.18 | 4.04 | 3.68 | 3.94 | 4.14 | 3.39 | −3.10 | 2.13 | 2.76 | 6.08 |
| Growth | +27.0% | −8.9% | +7.1% | +5.1% | −18.1% | −191.4% | +29.6% | +120.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 24.1% | 27.2% | 27.4% | 26.8% | 31.6% | 24.7% | −0.5% | 5.4% | n/a | n/a |
| Net margin | 11.6% | 15.3% | 14.0% | 15.4% | 17.3% | 13.4% | −4.1% | 2.8% | n/a | n/a |
| Free cash flow margin | 5.4% | −20.1% | −18.2% | −31.6% | −14.9% | −40.3% | −9.1% | −4.7% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.60 | 0.37 | 0.53 | 0.50 | 0.63 | 0.11 | 0.41 | 0.51 | 1.36 | 0.56 |
| Capital expenditure | −0.53 | −0.62 | −0.77 | −0.94 | −0.83 | −0.72 | −0.86 | −0.77 | −0.85 | −0.81 |
| Free cash flow | 0.07 | −0.25 | −0.24 | −0.44 | −0.20 | −0.60 | −0.45 | −0.26 | 0.51 | −0.25 |
| Growth | −457.4% | −149.4% | ||||||||
| Dividends paid | −0.08 | −0.09 | −0.10 | −0.12 | −0.13 | −0.14 | −0.16 | −0.17 | −0.18 | −0.18 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.03 | 0.04 | 0.09 | 0.05 | 0.08 | 0.22 | 0.12 | 0.11 | 0.31 | 0.58 |
| Total debt | 1.60 | 1.82 | 2.14 | 2.46 | 2.77 | 4.41 | 4.45 | 4.65 | 3.50 | 3.51 |
| Net cash (debt) | −1.57 | −1.78 | −2.05 | −2.41 | −2.69 | −4.19 | −4.32 | −4.55 | −3.19 | −2.93 |
| Shareholders’ equity | 1.66 | 1.81 | 2.25 | 2.51 | 2.67 | 2.95 | 3.06 | 3.31 | 3.50 | 3.96 |
| Debt to equity | 0.96 | 1.01 | 0.95 | 0.98 | 1.04 | 1.49 | 1.45 | 1.41 | 1.00 | 0.89 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.60 | 0.37 | 0.53 | 0.50 | 0.63 | 0.11 | 0.41 | 0.51 | 1.36 | 0.56 | |
| Growth | −38.4% | +43.0% | −5.4% | +25.1% | −82.2% | +265.8% | +25.0% | +166.3% | −59.0% | |
| Investment | ||||||||||
| −0.53 | −0.62 | −0.77 | −0.94 | −0.83 | −0.72 | −0.86 | −0.77 | −0.85 | −0.81 | |
| calc | 0.07 | −0.25 | −0.24 | −0.44 | −0.20 | −0.60 | −0.45 | −0.26 | 0.51 | −0.25 |
| Growth | −457.4% | −149.4% | ||||||||
| calc | 1.48 | −5.29 | −4.79 | −8.06 | −3.55 | −10.20 | −6.89 | −3.62 | 7.07 | −3.48 |
| −0.53 | −0.70 | −1.00 | −0.95 | −0.80 | −3.04 | −0.84 | 0.15 | −0.92 | −0.02 | |
| Financing | ||||||||||
| −0.08 | 0.35 | 0.51 | 0.42 | 0.21 | 3.06 | 0.36 | −0.70 | −0.18 | −0.32 | |
| −0.08 | −0.09 | −0.10 | −0.12 | −0.13 | −0.14 | −0.16 | −0.17 | −0.18 | −0.18 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.