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 | 21.61 | 21.53 | 21.41 | 21.34 | 20.39 | 25.84 | 26.99 | 26.95 | 26.77 | 27.63 |
| Growth | −0.3% | −0.6% | −0.4% | −4.4% | +26.7% | +4.4% | −0.1% | −0.7% | +3.2% | |
| Operating income | 0.89 | 0.84 | 0.78 | 0.82 | 0.56 | 1.90 | 2.02 | 1.65 | 1.31 | 1.24 |
| Net income | 0.43 | 0.43 | 0.40 | 0.45 | 0.38 | 1.37 | 1.38 | 1.02 | 0.69 | 0.65 |
| Growth | +1.0% | −8.9% | +13.6% | −15.2% | +259.8% | +0.3% | −25.9% | −32.2% | −6.2% | |
| EPS, diluted | 4.15 | 4.43 | 4.34 | 4.97 | 4.30 | 18.31 | 24.29 | 22.74 | 16.92 | 17.04 |
| Growth | +6.7% | −2.0% | +14.5% | −13.5% | +325.8% | +32.7% | −6.4% | −25.6% | +0.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.3% | 15.6% | 15.9% | 16.5% | 17.5% | 19.2% | 19.5% | 19.0% | 17.9% | 17.9% |
| Operating margin | 4.1% | 3.9% | 3.6% | 3.9% | 2.8% | 7.4% | 7.5% | 6.1% | 4.9% | 4.5% |
| Net margin | 2.0% | 2.0% | 1.8% | 2.1% | 1.9% | 5.3% | 5.1% | 3.8% | 2.6% | 2.3% |
| Free cash flow margin | 1.3% | 1.1% | 0.5% | 2.3% | 5.2% | 5.5% | 5.0% | 1.2% | −0.1% | −0.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.52 | 0.54 | 0.51 | 0.77 | 1.21 | 1.63 | 1.67 | 0.72 | 0.31 | 0.11 |
| Capital expenditure | −0.24 | −0.31 | −0.40 | −0.27 | −0.16 | −0.22 | −0.33 | −0.41 | −0.33 | −0.31 |
| Free cash flow | 0.27 | 0.23 | 0.11 | 0.50 | 1.05 | 1.41 | 1.34 | 0.31 | −0.01 | −0.20 |
| Growth | −16.5% | −51.4% | +353.6% | +110.4% | +34.3% | −5.2% | −76.6% | −104.4% | ||
| Buybacks | −0.50 | −0.43 | −0.10 | −0.04 | −0.37 | −2.32 | −1.70 | −0.87 | −0.46 | −0.79 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.06 | 0.07 | 0.05 | 0.04 | 0.57 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 |
| Shareholders’ equity | 2.31 | 2.37 | 2.72 | 3.16 | 3.24 | 2.38 | 2.05 | 2.21 | 2.46 | 2.34 |
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 | ||||||||||
| 0.06 | 0.07 | 0.05 | 0.04 | 0.57 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | |
| n/a | 0.85 | 0.71 | 0.66 | 0.60 | 0.54 | 0.63 | 0.76 | 0.77 | 0.69 | |
| 3.52 | 3.37 | 3.65 | 3.31 | 2.60 | 1.85 | 2.05 | 3.03 | 3.36 | 3.40 | |
| 2.84 | 2.96 | 3.16 | 3.17 | 3.14 | 3.42 | 3.61 | 3.79 | 3.79 | 3.96 | |
| 1.51 | 1.52 | 1.51 | 1.50 | 1.19 | 1.24 | 1.32 | 1.47 | 1.45 | 1.41 | |
| 10.06 | 10.27 | 10.67 | 10.54 | 9.89 | 8.94 | 10.06 | 11.98 | 13.00 | 14.39 | |
| Growth | +2.1% | +3.8% | −1.1% | −6.2% | −9.5% | +12.5% | +19.1% | +8.5% | +10.7% | |
| Equity | ||||||||||
| 3.13 | 2.83 | 3.24 | 3.69 | 4.07 | 4.64 | 3.66 | 4.64 | 5.33 | 5.98 | |
| 2.31 | 2.37 | 2.72 | 3.16 | 3.24 | 2.38 | 2.05 | 2.21 | 2.46 | 2.34 | |
| Growth | +2.6% | +14.6% | +16.4% | +2.3% | −26.5% | −13.8% | +8.0% | +11.1% | −4.7% | |
| Per share and net cash | ||||||||||
| 100.7 | 91.6 | 90.0 | 89.3 | 83.5 | 62.6 | 47.6 | 41.6 | 39.0 | 35.2 | |
| calc | 22.94 | 25.87 | 30.18 | 35.41 | 38.75 | 37.97 | 43.02 | 53.16 | 63.01 | 66.51 |
Lines marked calc are worked out here from filed figures; point at one for how.