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 | 9.01 | 9.55 | 10.15 | 9.27 | 8.47 | 10.48 | 10.58 | 9.21 | 9.38 | 8.75 |
| Growth | +6.0% | +6.3% | −8.6% | −8.6% | +23.6% | +1.0% | −12.9% | +1.9% | −6.7% | |
| Operating income | 1.38 | 1.53 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 0.85 | 1.38 | 1.08 | 0.76 | 0.48 | 0.86 | 0.79 | 0.89 | 0.91 | 0.47 |
| Growth | +62.1% | −22.0% | −29.7% | −37.0% | +79.3% | −7.5% | +12.7% | +1.2% | −47.6% | |
| EPS, diluted | 5.75 | 9.47 | 7.56 | 5.48 | 3.50 | 6.25 | 6.35 | 7.49 | 7.67 | 4.10 |
| Growth | +64.7% | −20.2% | −27.5% | −36.1% | +78.6% | +1.6% | +18.0% | +2.4% | −46.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.2% | 24.7% | 24.4% | 24.1% | 23.3% | 23.9% | 20.2% | 22.4% | 24.4% | 21.1% |
| Operating margin | 15.4% | 16.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 9.5% | 14.5% | 10.6% | 8.2% | 5.6% | 8.2% | 7.5% | 9.7% | 9.6% | 5.4% |
| Free cash flow margin | 8.4% | 10.6% | 10.0% | 11.6% | 12.7% | 10.2% | 3.4% | 5.9% | 7.3% | 4.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.39 | 1.66 | 1.54 | 1.50 | 1.46 | 1.62 | 0.98 | 1.37 | 1.29 | 0.97 |
| Capital expenditure | −0.63 | −0.65 | −0.53 | −0.43 | −0.38 | −0.56 | −0.61 | −0.83 | −0.60 | −0.55 |
| Free cash flow | 0.76 | 1.01 | 1.02 | 1.08 | 1.07 | 1.06 | 0.36 | 0.55 | 0.69 | 0.42 |
| Growth | +32.8% | +0.7% | +6.3% | −0.6% | −0.7% | −65.8% | +50.0% | +26.0% | −38.4% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | −0.90 | n/a | n/a | n/a | n/a |
| Dividends paid | −0.27 | −0.30 | −0.32 | −0.34 | −0.36 | −0.38 | −0.38 | −0.38 | −0.38 | −0.38 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.18 | 0.19 | 0.23 | 0.20 | 0.56 | 0.46 | 0.49 | 0.55 | 0.84 | 0.57 |
| Total debt | 6.31 | 6.15 | 5.93 | 5.61 | 5.27 | 4.41 | 4.03 | 4.31 | 4.57 | 4.20 |
| Net cash (debt) | −6.13 | −5.96 | −5.70 | −5.41 | −4.71 | −3.95 | −3.53 | −3.76 | −3.73 | −3.64 |
| Shareholders’ equity | 4.53 | 5.40 | 5.80 | 5.96 | 6.02 | 5.70 | 5.15 | 5.46 | 5.78 | 5.96 |
| Debt to equity | 1.39 | 1.14 | 1.02 | 0.94 | 0.87 | 0.77 | 0.78 | 0.79 | 0.79 | 0.70 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 9.01 | 9.55 | 10.15 | 9.27 | 8.47 | 10.48 | 10.58 | 9.21 | 9.38 | 8.75 | |
| Growth | +6.0% | +6.3% | −8.6% | −8.6% | +23.6% | +1.0% | −12.9% | +1.9% | −6.7% | |
| 6.65 | 7.19 | 7.67 | 7.04 | 6.50 | 7.98 | 8.44 | 7.15 | 7.09 | 6.91 | |
| 2.36 | 2.36 | 2.48 | 2.23 | 1.98 | 2.50 | 2.14 | 2.06 | 2.29 | 1.84 | |
| Growth | +0.3% | +4.9% | −9.9% | −11.6% | +26.6% | −14.5% | −3.6% | +11.1% | −19.5% | |
| 0.22 | 0.23 | 0.24 | 0.23 | 0.23 | 0.25 | 0.26 | 0.24 | 0.25 | 0.26 | |
| 0.71 | 0.73 | 0.72 | 0.69 | 0.65 | 0.80 | 0.73 | 0.73 | 0.74 | 0.66 | |
| 1.38 | 1.53 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +10.8% | |||||||||
| 1.05 | 1.29 | 1.31 | 0.90 | 0.53 | 1.08 | 0.98 | 1.09 | 1.08 | 0.57 | |
| 0.19 | −0.10 | 0.23 | 0.14 | 0.04 | 0.22 | 0.18 | 0.19 | 0.17 | 0.09 | |
| 0.85 | 1.38 | 1.08 | 0.76 | 0.48 | 0.86 | 0.79 | 0.89 | 0.91 | 0.47 | |
| Growth | +62.1% | −22.0% | −29.7% | −37.0% | +79.3% | −7.5% | +12.7% | +1.2% | −47.6% | |
| Per share | ||||||||||
| 5.80 | 9.56 | 7.65 | 5.52 | 3.53 | 6.35 | 6.42 | 7.54 | 7.75 | 4.14 | |
| 5.75 | 9.47 | 7.56 | 5.48 | 3.50 | 6.25 | 6.35 | 7.49 | 7.67 | 4.10 | |
| Growth | +64.7% | −20.2% | −27.5% | −36.1% | +78.6% | +1.6% | +18.0% | +2.4% | −46.5% | |
| 147.3 | 144.8 | 141.2 | 137.4 | 135.5 | 134.9 | 123.5 | 118.6 | 116.7 | 114.7 | |
| 148.4 | 146.1 | 142.9 | 138.5 | 136.5 | 137.1 | 124.9 | 119.4 | 117.9 | 115.6 | |
| Growth | −1.5% | −2.2% | −3.1% | −1.4% | +0.4% | −8.9% | −4.4% | −1.3% | −2.0% | |