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 | 3.44 | 3.57 | 3.75 | 3.87 | 3.80 | 3.83 | 4.13 | 4.50 | 4.92 | 5.83 |
| Growth | +3.8% | +4.8% | +3.4% | −2.0% | +0.9% | +7.9% | +8.9% | +9.5% | +18.5% | |
| Net income | 0.65 | 1.36 | 0.42 | 0.44 | 0.44 | 0.06 | −0.04 | −0.03 | 0.09 | 0.26 |
| Growth | +108.9% | −69.4% | +5.6% | +0.4% | −87.2% | −172.4% | +196.0% | |||
| EPS, diluted | 1.86 | 3.78 | 1.14 | 1.17 | 1.17 | 0.13 | −0.12 | −0.10 | 0.19 | 0.54 |
| Growth | +103.2% | −69.8% | +2.6% | +0.0% | −88.9% | −192.3% | +184.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 18.9% | 38.1% | 11.1% | 11.3% | 11.6% | 1.5% | −1.0% | −0.7% | 1.8% | 4.5% |
| Free cash flow margin | 35.9% | 36.3% | 33.4% | 33.1% | 22.2% | −20.3% | 5.3% | 10.5% | −24.4% | −22.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.35 | 1.43 | 1.38 | 1.44 | 1.45 | 1.03 | 1.12 | 1.12 | 1.33 | 1.65 |
| Capital expenditure | −0.12 | −0.13 | −0.13 | −0.16 | −0.61 | −1.80 | −0.90 | −0.65 | −2.53 | −2.93 |
| Free cash flow | 1.24 | 1.30 | 1.25 | 1.28 | 0.84 | −0.78 | 0.22 | 0.47 | −1.20 | −1.28 |
| Growth | +4.8% | −3.6% | +2.5% | −34.2% | −192.1% | +114.3% | −355.1% | |||
| Dividends paid | −1.02 | −0.83 | −1.13 | −1.16 | −0.93 | −0.69 | −0.72 | −0.72 | −0.74 | −0.86 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.29 | 0.08 | 0.07 | 0.11 | 0.41 | 0.15 | 0.12 | 0.51 | 0.90 | 0.74 |
| Total debt | 11.13 | 11.28 | 10.73 | 12.16 | 11.90 | 12.03 | 12.30 | 13.49 | 13.52 | 13.01 |
| Net cash (debt) | −10.84 | −11.19 | −10.66 | −12.05 | −11.48 | −11.88 | −12.17 | −12.98 | −12.62 | −12.27 |
| Shareholders’ equity | 10.46 | 10.87 | 10.22 | 10.45 | 10.18 | 10.85 | 10.15 | 9.49 | 10.77 | 12.53 |
| Debt to equity | 1.06 | 1.04 | 1.05 | 1.16 | 1.17 | 1.11 | 1.21 | 1.42 | 1.26 | 1.04 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 15.1% | 16.4% | 10.3% | 9.3% | 2.1% | −4.2% | −2.3% | −2.6% | −0.2% | 3.5% | |
| 18.9% | 38.1% | 11.1% | 11.3% | 11.6% | 1.5% | −1.0% | −0.7% | 1.8% | 4.5% | |
| 35.9% | 36.3% | 33.4% | 33.1% | 22.2% | −20.3% | 5.3% | 10.5% | −24.4% | −22.0% | |
| Spending | ||||||||||
| 3.7% | 3.8% | 3.9% | 4.1% | 3.4% | 3.4% | 3.5% | 3.3% | 3.3% | 3.0% | |
| 3.4% | 3.7% | 3.5% | 4.0% | 16.0% | 47.1% | 21.8% | 14.4% | 51.4% | 50.2% | |
| −6.0% | −10.2% | −10.4% | −15.7% | −119.8% | n/a | n/a | n/a | n/a | −6.9% | |
| Returns | ||||||||||
| 6.2% | 12.5% | 4.1% | 4.2% | 4.3% | 0.5% | −0.4% | −0.3% | 0.8% | 2.1% | |
| 2.8% | 5.7% | 1.8% | 1.8% | 1.8% | 0.2% | −0.2% | −0.1% | 0.3% | 0.9% | |
| Balance and payout | ||||||||||
| 1.06 | 1.04 | 1.05 | 1.16 | 1.17 | 1.11 | 1.21 | 1.42 | 1.26 | 1.04 | |
| 53.7% | 53.7% | 53.7% | 56.2% | 56.1% | 54.6% | 56.6% | 60.2% | 57.5% | 53.0% | |
| 157.3% | 60.8% | 271.0% | 263.5% | 210.5% | 1,214.5% | n/a | n/a | 837.9% | 328.9% | |
| 82.8% | 63.8% | 90.2% | 90.4% | 110.2% | n/a | 328.2% | 153.8% | n/a | n/a | |