Closing prices at the end of each trading day, from 17 Jun 2026. 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 | 8.91 | 8.55 | 7.86 | 7.56 | 6.83 | 6.47 | 6.08 | 5.60 | 5.22 | 4.49 |
| Growth | −4.0% | −8.0% | −3.9% | −9.5% | −5.4% | −6.1% | −7.8% | −6.7% | −14.1% | |
| Operating income | 2.32 | 2.31 | 2.66 | 2.88 | 2.71 | 3.11 | 2.76 | −0.20 | 2.05 | −1.01 |
| Net income | n/a | n/a | 1.67 | n/a | n/a | n/a | n/a | −0.83 | 1.49 | −1.33 |
| Growth | −189.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 26.1% | 27.1% | 33.8% | 38.2% | 39.7% | 48.1% | 45.3% | −3.5% | 39.3% | −22.5% |
| Net margin | n/a | n/a | 21.2% | n/a | n/a | n/a | n/a | −14.8% | 28.5% | −29.6% |
| Free cash flow margin | 15.6% | 12.9% | 35.0% | 30.1% | 29.0% | 34.6% | 29.2% | 23.7% | 22.0% | 20.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.65 | 2.44 | 3.79 | 3.33 | 3.07 | 3.03 | 2.63 | 2.39 | 2.19 | 1.76 |
| Capital expenditure | −1.26 | −1.33 | −1.04 | −1.06 | −1.09 | −0.80 | −0.85 | −1.06 | −1.05 | −0.82 |
| Free cash flow | 1.39 | 1.11 | 2.75 | 2.28 | 1.98 | 2.24 | 1.78 | 1.33 | 1.15 | 0.94 |
| Growth | −20.5% | +148.5% | −17.2% | −13.0% | +12.9% | −20.5% | −25.3% | −13.6% | −18.2% | |
| Dividends paid | −1.30 | −1.00 | −1.28 | −1.60 | −1.73 | −0.57 | 0.00 | −1.98 | 0.00 | 0.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 0.01 | 0.00 | 0.01 | 0.00 | 0.01 | 0.00 | 0.01 | 0.01 | 0.03 | 0.04 |
| Total debt | n/a | n/a | n/a | 5.95 | 3.33 | 2.16 | 0.00 | 0.00 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | −5.95 | −3.32 | −2.15 | 0.01 | 0.01 | n/a | n/a |
| Shareholders’ equity | 8.69 | 9.34 | 9.87 | 10.12 | 10.10 | 11.65 | 13.57 | 10.76 | 12.24 | 10.92 |
| Debt to equity | n/a | n/a | n/a | 0.59 | 0.33 | 0.19 | 0.00 | 0.00 | 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 | ||||||||||
| 0.01 | 0.00 | 0.01 | 0.00 | 0.01 | 0.00 | 0.01 | 0.01 | 0.03 | 0.04 | |
| 0.70 | 0.65 | 0.55 | 0.51 | 0.36 | 0.30 | 0.35 | 0.26 | 0.23 | 0.20 | |
| 7.65 | 7.92 | 8.08 | 8.17 | 8.31 | 8.18 | 8.27 | 8.70 | 8.87 | 7.45 | |
| 9.35 | 9.36 | 9.36 | 9.36 | 9.36 | 9.36 | 9.36 | 6.96 | 6.96 | 3.64 | |
| 21.15 | 20.87 | 20.58 | 21.00 | 18.66 | 18.37 | 18.96 | 16.34 | 17.36 | 15.82 | |
| Growth | −1.3% | −1.4% | +2.0% | −11.1% | −1.5% | +3.2% | −13.8% | +6.3% | −8.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | n/a | n/a | |
| n/a | n/a | n/a | 5.95 | 3.33 | 2.16 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | 5.95 | 3.33 | 2.16 | 0.00 | 0.00 | n/a | n/a |
| Equity | ||||||||||
| −1.36 | −0.71 | −0.18 | 0.07 | 0.05 | 1.59 | 3.52 | 0.71 | 2.19 | 0.87 | |
| 8.69 | 9.34 | 9.87 | 10.12 | 10.10 | 11.65 | 13.57 | 10.76 | 12.24 | 10.92 | |
| Growth | +7.4% | +5.7% | +2.5% | −0.2% | +15.3% | +16.5% | −20.7% | +13.8% | −10.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −5.95 | −3.32 | −2.15 | 0.01 | 0.01 | n/a | n/a |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| calc | 8,692,000,000.00 | 9,337,000,000.00 | 9,868,000,000.00 | 10,117,000,000.00 | 10,098,000,000.00 | 11,648,000,000.00 | 13,567,000,000.00 | 10,756,000,000.00 | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.