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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.18 | 0.19 | 0.23 | 0.20 | 0.56 | 0.46 | 0.49 | 0.55 | 0.84 | 0.57 | |
| 0.81 | 1.03 | 1.15 | 0.98 | 1.03 | 1.09 | 0.96 | 0.83 | 0.79 | 0.74 | |
| 1.40 | 1.51 | 1.58 | 1.66 | 1.38 | 1.50 | 1.89 | 1.68 | 1.99 | 1.98 | |
| 5.28 | 5.61 | 5.60 | 5.57 | 5.55 | 5.00 | 5.16 | 5.55 | 5.62 | 5.73 | |
| 4.46 | 4.53 | 4.47 | 4.43 | 4.47 | 3.64 | 3.66 | 3.65 | 3.63 | 3.67 | |
| 15.46 | 16.00 | 16.00 | 16.01 | 16.08 | 15.52 | 14.67 | 14.63 | 15.21 | 14.86 | |
| Growth | +3.5% | −0.0% | +0.1% | +0.5% | −3.5% | −5.5% | −0.2% | +4.0% | −2.3% | |
| Liabilities | ||||||||||
| 6.31 | 6.15 | 5.93 | 5.61 | 5.27 | 4.41 | 4.03 | 4.31 | 4.57 | 4.20 | |
| calc | 6.31 | 6.15 | 5.93 | 5.61 | 5.27 | 4.41 | 4.03 | 4.31 | 4.57 | 4.20 |
| 10.85 | 10.52 | 10.12 | 9.98 | 9.98 | 9.73 | 9.43 | 9.10 | 9.36 | 8.82 | |
| Equity | ||||||||||
| 5.72 | 6.80 | 7.57 | 7.97 | 8.08 | 8.56 | 8.97 | 9.49 | 10.01 | 10.11 | |
| 4.53 | 5.40 | 5.80 | 5.96 | 6.02 | 5.70 | 5.15 | 5.46 | 5.78 | 5.96 | |
| Growth | +19.2% | +7.4% | +2.7% | +1.1% | −5.3% | −9.7% | +5.9% | +5.9% | +3.1% | |
| Per share and net cash | ||||||||||
| calc | −6.13 | −5.96 | −5.70 | −5.41 | −4.71 | −3.95 | −3.53 | −3.76 | −3.73 | −3.64 |
| 146.5 | 143.0 | 139.8 | 136.0 | 135.9 | 129.0 | 118.8 | 117.3 | 115.2 | 114.1 | |
| calc | 30.94 | 37.79 | 41.52 | 43.81 | 44.33 | 44.23 | 43.38 | 46.51 | 50.18 | 52.24 |
Lines marked calc are worked out here from filed figures; point at one for how.