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 | 3.99 | 4.30 | 4.31 | 4.02 | 3.82 | 4.12 | 3.58 | 4.15 | 4.45 | 4.49 |
| Growth | +7.8% | +0.4% | −6.9% | −4.8% | +7.9% | −13.2% | +15.9% | +7.3% | +0.9% | |
| Operating income | n/a | 0.45 | 0.38 | 0.37 | 0.46 | 0.51 | 0.47 | 0.46 | 0.55 | 0.55 |
| Net income | 0.36 | 0.18 | −0.32 | 0.41 | 0.30 | 0.57 | 0.63 | 0.28 | 0.42 | 0.23 |
| Growth | −51.0% | −279.4% | −26.3% | +89.0% | +10.6% | −56.2% | +52.2% | −45.5% | ||
| EPS, diluted | 2.01 | 1.02 | −1.90 | 2.61 | 2.11 | 4.35 | 5.36 | 2.40 | 3.89 | 2.30 |
| Growth | −49.3% | −286.3% | −19.2% | +106.2% | +23.2% | −55.2% | +62.1% | −40.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 10.6% | 8.8% | 9.2% | 12.1% | 12.5% | 13.0% | 11.1% | 12.4% | 12.3% |
| Net margin | 9.0% | 4.1% | −7.3% | 10.2% | 7.9% | 13.8% | 17.6% | 6.7% | 9.5% | 5.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.78 | 0.63 | 0.32 | 0.70 | 0.74 | 0.60 | 0.50 | 0.58 | 0.63 | 0.68 |
| Buybacks | −0.21 | −0.17 | −0.11 | −0.25 | −0.27 | −0.41 | −0.19 | −0.17 | −0.30 | −0.33 |
| Dividends paid | −0.05 | −0.06 | −0.06 | −0.07 | −0.07 | −0.07 | −0.06 | −0.07 | −0.07 | −0.07 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.67 | 0.76 | 0.66 | 0.65 | 0.99 | 0.73 | 0.64 | 0.89 | 2.00 | 0.98 |
| Total debt | 0.91 | 0.91 | 0.92 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −0.24 | −0.16 | −0.26 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 4.49 | 4.85 | 3.37 | 4.68 | 5.48 | 3.68 | 1.77 | 2.22 | 2.52 | 2.64 |
| Debt to equity | 0.20 | 0.19 | 0.27 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.67 | 0.76 | 0.66 | 0.65 | 0.99 | 0.73 | 0.64 | 0.89 | 2.00 | 0.98 | |
| 31.98 | 33.11 | 31.44 | 33.63 | 35.34 | 36.20 | 33.13 | 35.03 | 37.85 | 38.79 | |
| Growth | +3.5% | −5.0% | +7.0% | +5.1% | +2.4% | −8.5% | +5.7% | +8.1% | +2.5% | |
| Liabilities | ||||||||||
| 0.91 | 0.91 | 0.92 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.91 | 0.91 | 0.92 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 27.49 | 28.26 | 28.07 | 28.95 | 29.86 | 30.94 | 31.36 | 32.81 | 35.33 | 36.15 | |
| Equity | ||||||||||
| 0.65 | 0.56 | 0.20 | 0.54 | 0.75 | 1.13 | 1.69 | 1.90 | 2.25 | 2.42 | |
| 4.49 | 4.85 | 3.37 | 4.68 | 5.48 | 3.68 | 1.77 | 2.22 | 2.52 | 2.64 | |
| Growth | +8.0% | −30.5% | +38.7% | +17.3% | −32.8% | −52.0% | +25.3% | +13.5% | +4.9% | |
| Per share and net cash | ||||||||||
| calc | −0.24 | −0.16 | −0.26 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 173.8 | 166.9 | 162.2 | 148.1 | 135.3 | 120.4 | 114.3 | 109.4 | 101.6 | 94.5 | |
| calc | 25.82 | 29.05 | 20.78 | 31.58 | 40.54 | 30.61 | 15.47 | 20.26 | 24.75 | 27.92 |
Lines marked calc are worked out here from filed figures; point at one for how.