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 | 0.82 | 0.81 | 0.84 | 0.89 | 1.46 | 1.88 | 2.29 | n/a | n/a | n/a |
| Growth | −1.3% | +3.5% | +6.2% | +64.4% | +28.4% | +21.8% | ||||
| Operating income | 0.33 | 0.33 | 0.32 | 0.34 | 0.43 | 0.60 | 0.66 | 0.69 | 0.76 | 0.92 |
| Net income | 0.23 | 0.24 | 0.19 | 0.22 | 0.28 | 0.43 | 0.47 | 0.50 | 0.60 | 0.62 |
| Growth | +2.4% | −19.9% | +17.0% | +26.9% | +51.5% | +7.8% | +7.1% | +19.5% | +3.5% | |
| EPS, diluted | 1.32 | 1.35 | 1.08 | 1.04 | 1.12 | 1.67 | 1.77 | 1.86 | 2.17 | 2.20 |
| Growth | +2.3% | −20.0% | −3.7% | +7.7% | +49.1% | +6.0% | +5.1% | +16.7% | +1.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 40.7% | 41.2% | 38.6% | 38.2% | 29.7% | 32.1% | 28.9% | n/a | n/a | n/a |
| Net margin | 28.6% | 29.6% | 22.9% | 25.2% | 19.5% | 23.0% | 20.3% | n/a | n/a | n/a |
| Free cash flow margin | 1.6% | −12.0% | −15.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.40 | 0.38 | 0.37 | 0.34 | 0.51 | 0.64 | 0.60 | 0.93 | 0.77 | 1.01 |
| Capital expenditure | −0.38 | −0.48 | −0.50 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.01 | −0.10 | −0.13 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −835.0% | |||||||||
| Buybacks | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 |
| Dividends paid | −0.13 | −0.14 | −0.15 | −0.19 | −0.23 | −0.26 | −0.29 | −0.32 | −0.35 | −0.37 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.00 | 0.00 | 0.00 | 1.87 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.03 |
| Total debt | 1.89 | 2.12 | 2.54 | 3.05 | 5.59 | 5.91 | 6.57 | 6.89 | 7.51 | 8.13 |
| Net cash (debt) | −1.88 | −2.12 | −2.54 | −1.18 | −5.59 | −5.90 | −6.56 | −6.89 | −7.50 | −8.10 |
| Shareholders’ equity | 1.85 | 1.96 | 2.01 | 3.88 | 4.68 | 5.18 | 5.38 | 5.90 | 6.20 | 6.86 |
| Debt to equity | 1.02 | 1.08 | 1.27 | 0.79 | 1.19 | 1.14 | 1.22 | 1.17 | 1.21 | 1.19 |
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 | ||||||||||
| 0.40 | 0.38 | 0.37 | 0.34 | 0.51 | 0.64 | 0.60 | 0.93 | 0.77 | 1.01 | |
| Growth | −3.7% | −3.4% | −8.1% | +50.1% | +26.9% | −6.9% | +55.5% | −17.5% | +31.2% | |
| 0.13 | 0.14 | 0.15 | 0.16 | 0.26 | 0.30 | 0.32 | 0.34 | 0.37 | 0.42 | |
| Investment | ||||||||||
| −0.38 | −0.48 | −0.50 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.01 | −0.10 | −0.13 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −835.0% | |||||||||
| calc | 0.07 | −0.54 | −0.71 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| −0.38 | −0.48 | −0.64 | −0.60 | −4.33 | −1.06 | −1.18 | −1.22 | −1.16 | −1.51 | |
| Financing | ||||||||||
| −0.01 | 0.10 | 0.27 | 2.13 | 1.96 | 0.42 | 0.58 | 0.28 | 0.40 | 0.53 | |
| −0.13 | −0.14 | −0.15 | −0.19 | −0.23 | −0.26 | −0.29 | −0.32 | −0.35 | −0.37 | |
| −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | |
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.