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 | 5.39 | 6.14 | 7.16 | 6.30 | 5.66 | 8.54 | 9.67 | 10.93 | 10.27 | 9.54 |
| Growth | +13.9% | +16.5% | −12.0% | −10.2% | +51.0% | +13.3% | +13.0% | −6.0% | −7.1% | |
| Operating income | 0.93 | 0.86 | 1.33 | 0.83 | 0.66 | 1.95 | 1.38 | 1.67 | −0.72 | −0.79 |
| Net income | 0.90 | 0.84 | 1.21 | 0.85 | 1.99 | 1.89 | 1.89 | 1.94 | −1.54 | −1.17 |
| Growth | −6.3% | +43.2% | −29.4% | +133.0% | −4.8% | +0.2% | +2.6% | −179.4% | ||
| EPS, diluted | 6.18 | 6.09 | 8.91 | 6.84 | 16.75 | 16.86 | 17.34 | 17.76 | −14.11 | −10.64 |
| Growth | −1.5% | +46.3% | −23.2% | +144.9% | +0.7% | +2.8% | +2.4% | −179.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.1% | 24.6% | 27.6% | 25.5% | 22.9% | 31.4% | 24.6% | 23.6% | 22.8% | 20.5% |
| Operating margin | 17.3% | 14.0% | 18.6% | 13.2% | 11.7% | 22.8% | 14.2% | 15.2% | −7.0% | −8.2% |
| Net margin | 16.7% | 13.7% | 16.9% | 13.5% | 35.1% | 22.1% | 19.6% | 17.8% | −15.0% | −12.2% |
| Free cash flow margin | 12.0% | 8.7% | 17.1% | 17.2% | 17.3% | 15.1% | 13.2% | 12.2% | 5.2% | 8.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.89 | 0.80 | 1.56 | 1.45 | 1.34 | 1.76 | 1.82 | 1.90 | 0.97 | 1.15 |
| Capital expenditure | −0.25 | −0.27 | −0.34 | −0.37 | −0.36 | −0.47 | −0.54 | −0.57 | −0.44 | −0.34 |
| Free cash flow | 0.65 | 0.54 | 1.22 | 1.08 | 0.98 | 1.29 | 1.28 | 1.33 | 0.53 | 0.80 |
| Growth | −17.2% | +127.8% | −11.2% | −9.7% | +31.8% | −1.1% | +4.3% | −60.1% | +51.2% | |
| Buybacks | −0.50 | −0.50 | −0.81 | −1.00 | −0.65 | −1.00 | −0.02 | 0.00 | 0.00 | n/a |
| Dividends paid | −0.20 | −0.24 | −0.28 | −0.30 | −0.29 | −0.30 | −0.30 | −0.31 | −0.31 | −0.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.64 | 0.58 | 0.44 | 0.46 | 0.96 | 0.54 | 1.51 | 1.81 | 0.96 | 1.26 |
| Total debt | 2.89 | 3.32 | 2.97 | 3.41 | 3.23 | 3.18 | 13.37 | 13.40 | 12.53 | 12.61 |
| Net cash (debt) | −2.25 | −2.74 | −2.53 | −2.95 | −2.27 | −2.64 | −11.87 | −11.60 | −11.57 | −11.35 |
| Shareholders’ equity | 2.59 | 2.89 | 2.98 | 2.51 | 3.53 | 4.19 | 5.64 | 7.07 | 5.13 | 4.05 |
| Debt to equity | 1.12 | 1.15 | 1.00 | 1.36 | 0.92 | 0.76 | 2.37 | 1.90 | 2.44 | 3.12 |
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 | ||||||||||
| 0.64 | 0.58 | 0.44 | 0.46 | 0.96 | 0.54 | 1.51 | 1.81 | 0.96 | 1.26 | |
| 0.80 | 0.99 | 1.02 | 0.85 | 0.79 | 1.16 | 1.38 | 1.24 | 1.12 | 0.92 | |
| 0.72 | 0.90 | 1.05 | 1.04 | 0.98 | 1.52 | 2.81 | 2.36 | 2.28 | 2.22 | |
| 3.58 | 3.76 | 3.72 | 3.71 | 3.94 | 4.19 | 5.58 | 5.58 | 5.27 | 5.08 | |
| 0.80 | 1.00 | 1.06 | 1.07 | 1.17 | 1.41 | 7.14 | 6.98 | 5.39 | 4.17 | |
| 8.36 | 9.54 | 9.31 | 9.48 | 10.91 | 11.98 | 26.27 | 26.60 | 22.84 | 21.70 | |
| Growth | +14.1% | −2.4% | +1.8% | +15.1% | +9.8% | +119.4% | +1.2% | −14.1% | −5.0% | |
| Liabilities | ||||||||||
| 2.89 | 3.32 | 2.97 | 3.41 | 3.23 | 3.18 | 13.37 | 13.40 | 12.53 | 12.61 | |
| calc | 2.89 | 3.32 | 2.97 | 3.41 | 3.23 | 3.18 | 13.37 | 13.40 | 12.53 | 12.61 |
| Equity | ||||||||||
| 4.32 | 4.92 | 5.85 | 6.40 | 8.09 | 9.68 | 11.27 | 12.93 | 11.05 | 9.88 | |
| 2.59 | 2.89 | 2.98 | 2.51 | 3.53 | 4.19 | 5.64 | 7.07 | 5.13 | 4.05 | |
| Growth | +11.6% | +3.4% | −16.0% | +40.6% | +18.8% | +34.6% | +25.3% | −27.4% | −21.1% | |
| Per share and net cash | ||||||||||
| calc | −2.25 | −2.74 | −2.53 | −2.95 | −2.27 | −2.64 | −11.87 | −11.60 | −11.57 | −11.35 |
| 140.9 | 135.8 | 128.1 | 119.6 | 114.2 | 108.0 | 108.5 | 108.9 | 109.3 | 109.6 | |
| calc | 18.36 | 21.26 | 23.30 | 20.97 | 30.88 | 38.78 | 51.97 | 64.87 | 46.91 | 36.95 |
Lines marked calc are worked out here from filed figures; point at one for how.