Closing prices at the end of each trading day, from 13 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 | 11.05 | 11.29 | 11.60 | 12.00 | 13.16 | 12.01 | 11.98 | 12.39 | 12.89 | 13.08 |
| Growth | +2.2% | +2.8% | +3.5% | +9.7% | −8.8% | −0.2% | +3.4% | +4.0% | +1.5% | |
| Net income | 0.93 | 0.99 | 0.52 | 1.10 | 0.79 | 0.98 | 1.41 | 1.28 | 1.78 | 0.74 |
| Growth | +6.7% | −47.4% | +110.2% | −27.9% | +23.7% | +43.4% | −8.8% | +38.6% | −58.5% | |
| EPS, diluted | 3.95 | 4.37 | 2.38 | 5.24 | 3.89 | 4.79 | 6.96 | 6.50 | 9.46 | 4.27 |
| Growth | +10.6% | −45.5% | +120.2% | −25.8% | +23.1% | +45.3% | −6.6% | +45.5% | −54.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 8.4% | 8.8% | 4.5% | 9.2% | 6.0% | 8.2% | 11.7% | 10.4% | 13.8% | 5.6% |
| Free cash flow margin | 9.4% | 9.4% | 12.0% | 12.1% | 2.7% | 10.6% | 11.0% | 8.6% | 10.8% | 4.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.12 | 1.16 | 1.54 | 1.61 | 0.47 | 1.39 | 1.42 | 1.20 | 1.51 | 0.69 |
| Capital expenditure | −0.09 | −0.11 | −0.14 | −0.15 | −0.12 | −0.11 | −0.10 | −0.13 | −0.13 | −0.13 |
| Free cash flow | 1.04 | 1.06 | 1.39 | 1.46 | 0.35 | 1.28 | 1.32 | 1.07 | 1.39 | 0.56 |
| Growth | +2.1% | +31.5% | +4.5% | −75.9% | +264.7% | +3.1% | −18.9% | +29.9% | −60.0% | |
| Buybacks | −0.41 | −0.40 | −0.36 | −0.40 | 0.00 | −0.05 | −0.20 | −0.25 | −0.97 | −1.01 |
| Dividends paid | −0.18 | −0.20 | −0.22 | −0.23 | −0.23 | −0.24 | −0.25 | −0.28 | −0.30 | −0.31 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | 0.09 | 0.08 | 0.20 | 0.08 | 0.12 | 0.15 | 0.16 | 0.16 |
| Total debt | 3.00 | 2.94 | 2.97 | 3.33 | 3.35 | 3.44 | 3.43 | 3.43 | 3.74 | 3.77 |
| Net cash (debt) | n/a | n/a | −2.88 | −3.24 | −3.15 | −3.37 | −3.31 | −3.28 | −3.58 | −3.61 |
| Shareholders’ equity | 8.97 | 9.57 | 8.62 | 9.97 | 10.87 | 6.03 | 8.74 | 9.65 | 10.96 | 11.12 |
| Debt to equity | 0.33 | 0.31 | 0.34 | 0.33 | 0.31 | 0.57 | 0.39 | 0.36 | 0.34 | 0.34 |
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 | ||||||||||
| n/a | n/a | 0.09 | 0.08 | 0.20 | 0.08 | 0.12 | 0.15 | 0.16 | 0.16 | |
| 0.50 | 0.50 | 0.55 | 0.53 | 0.50 | 0.46 | 0.45 | 0.49 | 0.49 | 0.50 | |
| 0.34 | 0.34 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | |
| 61.94 | 64.01 | 61.88 | 67.01 | 70.63 | 70.12 | 61.15 | 63.26 | 61.96 | 63.52 | |
| Growth | +3.3% | −3.3% | +8.3% | +5.4% | −0.7% | −12.8% | +3.4% | −2.0% | +2.5% | |
| Liabilities | ||||||||||
| 0.00 | 0.20 | 0.00 | 0.40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.27 | 0.00 | |
| 3.00 | 2.74 | 2.97 | 2.93 | 3.35 | 3.44 | 3.43 | 3.43 | 3.47 | 3.77 | |
| calc | 3.00 | 2.94 | 2.97 | 3.33 | 3.35 | 3.44 | 3.43 | 3.43 | 3.74 | 3.77 |
| 52.97 | 54.44 | 53.25 | 57.05 | 59.75 | 58.70 | 52.41 | 53.60 | 51.00 | 52.40 | |
| Equity | ||||||||||
| 8.74 | 9.54 | 9.86 | 10.73 | 11.27 | 11.99 | 13.14 | 11.43 | 12.91 | 13.35 | |
| 8.97 | 9.57 | 8.62 | 9.97 | 10.87 | 6.03 | 8.74 | 9.65 | 10.96 | 11.12 | |
| Growth | +6.8% | −10.0% | +15.6% | +9.1% | −44.5% | +44.8% | +10.5% | +13.6% | +1.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −2.88 | −3.24 | −3.15 | −3.37 | −3.31 | −3.28 | −3.58 | −3.61 |
| 229.2 | 221.3 | 214.6 | 203.0 | 203.7 | 202.6 | 197.3 | 191.5 | 176.8 | 163.8 | |
| calc | 39.12 | 43.27 | 40.17 | 49.10 | 53.36 | 29.79 | 44.27 | 50.39 | 62.00 | 67.90 |
Lines marked calc are worked out here from filed figures; point at one for how.