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 | 62.35 | 60.83 | 64.34 | 64.66 | 64.36 | 85.25 | 27.61 | 25.69 | 24.37 | 24.96 |
| Growth | −2.4% | +5.8% | +0.5% | −0.5% | +32.5% | −67.6% | −6.9% | −5.1% | +2.4% | |
| Net income | 1.28 | 1.60 | 1.81 | 1.38 | 1.77 | 2.71 | 4.34 | 3.48 | 1.80 | 1.08 |
| Growth | +24.7% | +13.5% | −23.8% | +28.5% | +52.9% | +60.2% | −19.7% | −48.3% | −40.1% | |
| EPS, diluted | 2.16 | 2.79 | 3.19 | 2.44 | 3.15 | 4.79 | 7.71 | 6.43 | 3.65 | 2.23 |
| Growth | +29.2% | +14.3% | −23.5% | +29.1% | +52.1% | +61.0% | −16.6% | −43.2% | −38.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 5.8% | 5.8% | 6.5% | 6.4% | 6.9% | 7.0% | 27.4% | 29.2% | 23.7% | 20.2% |
| Net margin | 2.1% | 2.6% | 2.8% | 2.1% | 2.8% | 3.2% | 15.7% | 13.6% | 7.4% | 4.3% |
| Free cash flow margin | −11.9% | −11.5% | −8.7% | −9.7% | −5.0% | 6.4% | 7.8% | 11.5% | 5.0% | 16.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.51 | −5.97 | −4.78 | −5.45 | −2.39 | 6.60 | 3.48 | 4.46 | 2.79 | 5.45 |
| Capital expenditure | −0.88 | −1.05 | −0.84 | −0.83 | −0.82 | −1.17 | −1.32 | −1.49 | −1.56 | −1.25 |
| Free cash flow | −7.39 | −7.02 | −5.63 | −6.28 | −3.21 | 5.43 | 2.16 | 2.97 | 1.23 | 4.20 |
| Growth | −60.2% | +37.4% | −58.6% | +242.6% | ||||||
| Buybacks | −1.00 | −0.75 | −0.08 | −0.15 | −0.13 | 0.00 | −1.45 | −2.67 | −2.33 | 0.00 |
| Dividends paid | −0.70 | −0.73 | −0.76 | −0.79 | −0.81 | −0.83 | −0.90 | −0.98 | −0.99 | −0.99 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.62 | 0.80 | 2.00 | 0.85 | 0.67 | 0.94 | 1.04 | 1.37 | 0.61 | 1.02 |
| Total debt | 6.78 | 6.64 | 8.28 | 7.68 | 7.89 | 8.58 | 8.68 | 8.26 | 8.25 | 7.61 |
| Net cash (debt) | −6.16 | −5.83 | −6.28 | −6.83 | −7.22 | −7.64 | −7.64 | −6.89 | −7.64 | −6.60 |
| Shareholders’ equity | 17.18 | 18.32 | 19.00 | 19.23 | 20.02 | 22.51 | 24.32 | 24.15 | 22.18 | 22.74 |
| Debt to equity | 0.39 | 0.36 | 0.44 | 0.40 | 0.39 | 0.38 | 0.36 | 0.34 | 0.37 | 0.33 |
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 | ||||||||||
| 0.62 | 0.80 | 2.00 | 0.85 | 0.67 | 0.94 | 1.04 | 1.37 | 0.61 | 1.02 | |
| 1.91 | 1.95 | 2.23 | 2.27 | 2.79 | 3.31 | 4.93 | 4.23 | 3.71 | 3.02 | |
| 8.83 | 9.17 | 8.81 | 9.17 | 11.71 | 14.48 | 14.77 | 11.96 | 11.57 | 10.37 | |
| 9.76 | 10.14 | 9.95 | 10.11 | 9.78 | 9.80 | 9.93 | 10.51 | 10.84 | 11.18 | |
| 2.25 | 2.37 | 2.50 | 3.39 | 3.45 | 4.18 | 4.16 | 4.10 | 4.51 | 4.77 | |
| 39.77 | 39.96 | 40.83 | 44.00 | 49.72 | 56.14 | 59.77 | 54.63 | 53.27 | 52.39 | |
| Growth | +0.5% | +2.2% | +7.7% | +13.0% | +12.9% | +6.5% | −8.6% | −2.5% | −1.7% | |
| Liabilities | ||||||||||
| 0.27 | 0.01 | 0.58 | 0.01 | 0.00 | 0.57 | 0.94 | 0.00 | 0.67 | 1.01 | |
| 6.50 | 6.62 | 7.70 | 7.67 | 7.89 | 8.01 | 7.74 | 8.26 | 7.58 | 6.61 | |
| calc | 6.78 | 6.64 | 8.28 | 7.68 | 7.89 | 8.58 | 8.68 | 8.26 | 8.25 | 7.61 |
| Equity | ||||||||||
| 17.44 | 17.55 | 18.53 | 18.96 | 19.78 | 21.66 | 23.65 | 23.47 | 21.93 | 21.98 | |
| 17.18 | 18.32 | 19.00 | 19.23 | 20.02 | 22.51 | 24.32 | 24.15 | 22.18 | 22.74 | |
| Growth | +6.6% | +3.7% | +1.2% | +4.1% | +12.4% | +8.0% | −0.7% | −8.1% | +2.5% | |
| Per share and net cash | ||||||||||
| calc | −6.16 | −5.83 | −6.28 | −6.83 | −7.22 | −7.64 | −7.64 | −6.89 | −7.64 | −6.60 |
| 571.1 | 558.8 | 560.1 | 557.9 | 558.4 | 562.2 | 548.0 | 509.8 | 479.7 | 481.2 | |
| calc | 30.09 | 32.79 | 33.92 | 34.46 | 35.86 | 40.04 | 44.37 | 47.36 | 46.23 | 47.26 |
Lines marked calc are worked out here from filed figures; point at one for how.