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 | 30.39 | 26.11 | 22.13 | 22.45 | 24.69 | 27.31 | 27.28 | 27.12 | 28.75 | 29.44 |
| Growth | −14.1% | −15.2% | +1.5% | +10.0% | +10.6% | −0.1% | −0.6% | +6.0% | +2.4% | |
| Operating income | 17.63 | 14.12 | 8.20 | 4.29 | 4.07 | 9.92 | 7.33 | 7.61 | 1.66 | 10.02 |
| Net income | 13.50 | 4.63 | 5.46 | 5.39 | 0.12 | 6.23 | 4.59 | 5.67 | 0.48 | 8.51 |
| Growth | −65.7% | +17.9% | −1.3% | −97.7% | +4,961.0% | −26.2% | +23.4% | −91.5% | +1,672.9% | |
| EPS, diluted | 9.94 | 3.51 | 4.17 | 4.22 | 0.10 | 4.93 | 3.64 | 4.50 | 0.38 | 6.78 |
| Growth | −64.7% | +18.8% | +1.2% | −97.6% | +4,830.0% | −26.2% | +23.6% | −91.6% | +1,684.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 58.0% | 54.1% | 37.1% | 19.1% | 16.5% | 36.3% | 26.9% | 28.0% | 5.8% | 34.0% |
| Net margin | 44.4% | 17.7% | 24.7% | 24.0% | 0.5% | 22.8% | 16.8% | 20.9% | 1.7% | 28.9% |
| Free cash flow margin | 53.6% | 43.3% | 33.8% | 37.1% | 30.5% | 39.6% | 30.6% | 27.4% | 35.8% | 32.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.05 | 11.90 | 8.40 | 9.14 | 8.17 | 11.38 | 9.07 | 8.01 | 10.83 | 10.02 |
| Capital expenditure | −0.75 | −0.59 | −0.92 | −0.83 | −0.65 | −0.58 | −0.73 | −0.59 | −0.52 | −0.56 |
| Free cash flow | 16.30 | 11.31 | 7.48 | 8.32 | 7.52 | 10.81 | 8.34 | 7.42 | 10.31 | 9.46 |
| Growth | −30.6% | −33.9% | +11.3% | −9.6% | +43.7% | −22.8% | −11.1% | +38.9% | −8.2% | |
| Buybacks | −11.00 | −0.95 | −2.90 | −1.75 | −1.58 | −0.55 | −1.40 | −1.00 | −1.15 | −1.92 |
| Dividends paid | −2.46 | −2.73 | −2.97 | −3.22 | −3.45 | −3.61 | −3.71 | −3.81 | −3.92 | −4.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.23 | 7.59 | 17.94 | 11.63 | 6.00 | 5.34 | 5.41 | 6.09 | 9.99 | 7.56 |
| Total debt | 26.35 | 33.54 | 27.32 | 24.59 | 31.40 | 26.70 | 25.23 | 24.99 | 26.71 | 24.94 |
| Net cash (debt) | −18.12 | −25.95 | −9.38 | −12.96 | −25.41 | −21.36 | −19.82 | −18.90 | −16.72 | −17.37 |
| Shareholders’ equity | 18.89 | 20.44 | 21.39 | 22.53 | 18.20 | 21.07 | 21.24 | 22.83 | 19.33 | 22.70 |
| Debt to equity | 1.39 | 1.64 | 1.28 | 1.09 | 1.73 | 1.27 | 1.19 | 1.09 | 1.38 | 1.10 |
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 | ||||||||||
| 8.23 | 7.59 | 17.94 | 11.63 | 6.00 | 5.34 | 5.41 | 6.09 | 9.99 | 7.56 | |
| 4.51 | 3.85 | 3.33 | 3.58 | 4.89 | 4.49 | 4.78 | 4.66 | 4.42 | 4.91 | |
| 1.59 | 0.80 | 0.81 | 0.92 | 1.68 | 1.62 | 1.51 | 1.79 | 1.71 | 1.77 | |
| 2.87 | 3.30 | 4.01 | 4.50 | 4.97 | 5.12 | 5.48 | 5.32 | 5.41 | 5.61 | |
| 1.17 | 4.16 | 4.12 | 4.12 | 8.11 | 8.33 | 8.31 | 8.31 | 8.31 | 8.31 | |
| 56.98 | 70.28 | 63.68 | 61.63 | 68.41 | 67.95 | 63.17 | 62.13 | 59.00 | 59.02 | |
| Growth | +23.4% | −9.4% | −3.2% | +11.0% | −0.7% | −7.0% | −1.7% | −5.0% | +0.0% | |
| Liabilities | ||||||||||
| 0.00 | 2.75 | 2.75 | 2.50 | 2.76 | 1.52 | 2.27 | 1.80 | 1.82 | 2.81 | |
| 26.35 | 30.80 | 24.57 | 22.09 | 28.65 | 25.18 | 22.96 | 23.19 | 24.90 | 22.13 | |
| calc | 26.35 | 33.54 | 27.32 | 24.59 | 31.40 | 26.70 | 25.23 | 24.99 | 26.71 | 24.94 |
| Equity | ||||||||||
| 18.15 | 19.01 | 19.02 | 19.39 | 14.38 | 16.32 | 15.69 | 16.30 | 11.50 | 13.73 | |
| 18.89 | 20.44 | 21.39 | 22.53 | 18.20 | 21.07 | 21.24 | 22.83 | 19.33 | 22.70 | |
| Growth | +8.2% | +4.6% | +5.3% | −19.2% | +15.8% | +0.8% | +7.5% | −15.3% | +17.4% | |
| Per share and net cash | ||||||||||
| calc | −18.12 | −25.95 | −9.38 | −12.96 | −25.41 | −21.36 | −19.82 | −18.90 | −16.72 | −17.37 |
| 1,310 | 1,308 | 1,282 | 1,266 | 1,254 | 1,254 | 1,247 | 1,246 | 1,246 | 1,241 | |
| calc | 14.42 | 15.63 | 16.68 | 17.79 | 14.52 | 16.80 | 17.03 | 18.33 | 15.51 | 18.29 |
Lines marked calc are worked out here from filed figures; point at one for how.