Closing prices at the end of each trading day, from 13 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 | 12.27 | 12.88 | 14.44 | 14.36 | 13.07 | 15.62 | 17.49 | 20.05 | 19.71 | 20.40 |
| Growth | +5.0% | +12.0% | −0.5% | −9.0% | +19.5% | +12.0% | +14.6% | −1.7% | +3.5% | |
| Operating income | 1.54 | 1.42 | 1.47 | 1.28 | 2.12 | 1.19 | 1.26 | 1.56 | 1.84 | 1.18 |
| Net income | 1.26 | 1.36 | 1.07 | 0.99 | 1.80 | 0.59 | 0.59 | 2.94 | 1.79 | 0.17 |
| Growth | +7.8% | −21.3% | −7.2% | +82.2% | −67.3% | +0.7% | +394.6% | −39.2% | −90.8% | |
| EPS, diluted | 4.59 | 5.06 | 4.02 | 3.85 | 6.66 | 1.94 | 1.96 | 10.39 | 6.96 | 0.75 |
| Growth | +10.2% | −20.6% | −4.2% | +73.0% | −70.9% | +1.0% | +430.1% | −33.0% | −89.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.4% | 20.3% | 18.9% | 18.4% | 14.8% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 12.5% | 11.0% | 10.2% | 8.9% | 16.2% | 7.6% | 7.2% | 7.8% | 9.3% | 5.8% |
| Net margin | 10.2% | 10.5% | 7.4% | 6.9% | 13.8% | 3.8% | 3.4% | 14.7% | 9.1% | 0.8% |
| Free cash flow margin | 10.5% | 6.0% | 5.4% | 5.9% | 6.3% | 3.9% | 2.4% | 4.9% | 8.2% | 7.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.94 | 1.47 | 1.63 | 1.62 | 1.41 | 1.22 | 1.26 | 1.90 | 2.45 | 2.19 |
| Capital expenditure | −0.66 | −0.70 | −0.85 | −0.78 | −0.58 | −0.61 | −0.84 | −0.91 | −0.83 | −0.66 |
| Free cash flow | 1.28 | 0.77 | 0.78 | 0.84 | 0.83 | 0.61 | 0.42 | 0.99 | 1.62 | 1.53 |
| Growth | −40.0% | +1.6% | +7.8% | −1.7% | −26.3% | −31.4% | +136.3% | +63.2% | −5.4% | |
| Buybacks | −0.63 | −0.38 | −0.50 | −0.42 | −0.06 | 0.00 | 0.00 | −0.40 | −4.10 | −0.40 |
| Dividends paid | −0.32 | −0.31 | −0.23 | −0.23 | −0.06 | 0.00 | 0.00 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.74 | 1.60 | 0.57 | 0.41 | 2.82 | 3.14 | 1.53 | 1.64 | 1.57 | 1.85 |
| Total debt | 3.95 | 4.13 | 4.04 | 3.97 | 4.01 | 4.06 | 6.46 | 6.20 | 7.84 | 7.47 |
| Net cash (debt) | −3.22 | −2.54 | −3.47 | −3.56 | −1.19 | −0.92 | −4.93 | −4.56 | −6.27 | −5.62 |
| Shareholders’ equity | 2.40 | 3.30 | 3.46 | 3.82 | 7.91 | 8.35 | 8.81 | 11.55 | 8.80 | 9.21 |
| Debt to equity | 1.65 | 1.25 | 1.17 | 1.04 | 0.51 | 0.49 | 0.73 | 0.54 | 0.89 | 0.81 |
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 | ||||||||||
| 0.74 | 1.60 | 0.57 | 0.41 | 2.82 | 3.14 | 1.53 | 1.64 | 1.57 | 1.85 | |
| 2.13 | 2.44 | 2.49 | 2.57 | 2.81 | 2.78 | 3.43 | 3.55 | 3.26 | 3.48 | |
| 0.86 | 1.08 | 1.28 | 1.29 | 1.30 | 2.01 | 2.34 | 2.37 | 2.32 | 2.56 | |
| 2.33 | 2.80 | 3.18 | 3.31 | 3.30 | 3.29 | 3.50 | 3.79 | 3.70 | 3.77 | |
| 1.50 | 1.94 | 2.52 | 2.41 | 2.58 | 2.51 | 5.11 | 5.15 | 5.02 | 4.60 | |
| 12.29 | 12.17 | 12.48 | 13.46 | 17.52 | 18.01 | 21.88 | 24.43 | 23.46 | 23.41 | |
| Growth | −1.0% | +2.6% | +7.8% | +30.2% | +2.8% | +21.5% | +11.6% | −4.0% | −0.2% | |
| Liabilities | ||||||||||
| 3.95 | 4.13 | 4.04 | 3.97 | 4.01 | 4.06 | 6.46 | 6.20 | 7.84 | 7.47 | |
| calc | 3.95 | 4.13 | 4.04 | 3.97 | 4.01 | 4.06 | 6.46 | 6.20 | 7.84 | 7.47 |
| 9.53 | 8.65 | 8.81 | 9.45 | 9.42 | 9.45 | 12.79 | 12.58 | 14.37 | 13.91 | |
| Equity | ||||||||||
| 1.98 | 2.12 | 2.51 | 2.89 | 4.55 | 5.08 | 5.61 | 8.16 | 7.00 | 6.23 | |
| 2.40 | 3.30 | 3.46 | 3.82 | 7.91 | 8.35 | 8.81 | 11.55 | 8.80 | 9.21 | |
| Growth | +37.4% | +4.8% | +10.4% | +107.0% | +5.6% | +5.5% | +31.1% | −23.8% | +4.7% | |
| Per share and net cash | ||||||||||
| calc | −3.22 | −2.54 | −3.47 | −3.56 | −1.19 | −0.92 | −4.93 | −4.56 | −6.27 | −5.62 |
| 269.8 | 265.8 | 260.0 | 255.3 | 270.0 | 270.5 | 270.9 | 279.0 | 235.0 | 212.7 | |
| calc | 8.90 | 12.41 | 13.30 | 14.96 | 29.28 | 30.86 | 32.51 | 41.39 | 37.42 | 43.28 |
Lines marked calc are worked out here from filed figures; point at one for how.