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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 2.65 | 2.44 | 3.79 | 3.33 | 3.07 | 3.03 | 2.63 | 2.39 | 2.19 | 1.76 | |
| Growth | −8.2% | +55.7% | −12.1% | −7.8% | −1.2% | −13.4% | −9.0% | −8.2% | −19.7% | |
| 1.69 | 1.58 | 1.44 | 1.36 | 1.32 | 1.01 | 0.86 | 0.82 | 0.75 | 0.69 | |
| Investment | ||||||||||
| −1.26 | −1.33 | −1.04 | −1.06 | −1.09 | −0.80 | −0.85 | −1.06 | −1.05 | −0.82 | |
| calc | 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% | |
| −1.33 | −1.44 | −1.15 | −1.72 | 0.75 | −0.75 | −1.35 | −0.47 | −1.89 | −1.51 | |
| Financing | ||||||||||
| −1.32 | −1.00 | −2.63 | −1.61 | −3.81 | −2.29 | −1.27 | −1.92 | −0.29 | −0.24 | |
| −1.30 | −1.00 | −1.28 | −1.60 | −1.73 | −0.57 | 0.00 | −1.98 | 0.00 | 0.00 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.