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 | 0.94 | 0.85 | 0.89 | 1.23 | 1.21 | 1.33 | 1.48 | 1.74 | 1.58 | 1.72 |
| Growth | −9.9% | +4.4% | +39.2% | −1.9% | +10.1% | +11.1% | +17.7% | −9.1% | +8.4% | |
| Net income | 0.27 | 0.28 | 0.41 | 0.31 | 0.46 | 0.41 | 0.60 | 0.71 | 0.46 | 0.47 |
| Growth | +3.6% | +48.4% | −25.8% | +49.2% | −10.0% | +46.1% | +18.2% | −34.9% | +1.2% | |
| EPS, diluted | 2.49 | 2.56 | 3.49 | 1.78 | 2.60 | 2.24 | 2.99 | 3.28 | 2.09 | 2.11 |
| Growth | +2.8% | +36.3% | −49.0% | +46.1% | −13.8% | +33.5% | +9.7% | −36.3% | +1.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 28.4% | 32.7% | 46.5% | 24.8% | 37.7% | 30.8% | 40.5% | 40.7% | 29.1% | 27.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.55 | 0.52 | 0.51 | 0.81 | 0.80 | 0.93 | 1.00 | 1.07 | 1.83 | 1.28 |
| Buybacks | 0.00 | 0.00 | −0.00 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.42 | −0.43 | −0.44 | −0.70 | −0.73 | −0.76 | −0.84 | −0.92 | −0.77 | −0.79 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.16 | 0.16 | 0.22 | 0.20 | 0.25 | 0.17 | 0.17 | 0.63 | 0.64 | 0.16 |
| Total debt | 4.44 | 4.27 | 6.38 | 6.05 | 6.70 | 6.79 | 7.88 | 8.14 | 8.04 | 8.72 |
| Net cash (debt) | −4.29 | −4.10 | −6.16 | −5.86 | −6.45 | −6.63 | −7.71 | −7.51 | −7.40 | −8.57 |
| Shareholders’ equity | 3.30 | 3.19 | 6.82 | 6.94 | 6.88 | 7.58 | 8.99 | 8.70 | 8.43 | 8.12 |
| Debt to equity | 1.35 | 1.34 | 0.93 | 0.87 | 0.97 | 0.90 | 0.88 | 0.94 | 0.95 | 1.07 |
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 | ||||||||||
| 29.5% | 33.9% | 49.5% | 27.0% | 36.8% | 32.9% | 42.3% | 43.2% | 31.1% | 29.4% | |
| 28.4% | 32.7% | 46.5% | 24.8% | 37.7% | 30.8% | 40.5% | 40.7% | 29.1% | 27.2% | |
| Spending | ||||||||||
| 8.7% | 8.4% | 7.7% | 6.1% | 6.3% | 6.1% | 6.2% | 5.5% | 6.3% | 5.9% | |
| 1.2% | 0.9% | 3.3% | 7.9% | −4.7% | 6.5% | 4.4% | 5.9% | 6.4% | 6.3% | |
| Returns | ||||||||||
| 8.1% | 8.7% | 6.0% | 4.4% | 6.6% | 5.4% | 6.7% | 8.1% | 5.5% | 5.7% | |
| 3.2% | 3.4% | 2.9% | 2.2% | 3.1% | 2.6% | 3.3% | 3.9% | 2.6% | 2.6% | |
| Balance and payout | ||||||||||
| 1.35 | 1.34 | 0.93 | 0.87 | 0.97 | 0.90 | 0.88 | 0.94 | 0.95 | 1.07 | |
| 59.5% | 58.5% | 51.8% | 50.6% | 53.2% | 51.0% | 50.2% | 51.6% | 51.9% | 54.8% | |
| 155.6% | 155.5% | 107.0% | 230.8% | 159.6% | 186.4% | 139.4% | 129.4% | 166.0% | 169.4% | |