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 | 149.18 | 145.59 | 133.05 | 122.70 | 108.67 | 113.59 | 143.98 | 157.66 | 171.61 | 167.97 |
| Growth | −2.4% | −8.6% | −7.8% | −11.4% | +4.5% | +26.7% | +9.5% | +8.8% | −2.1% | |
| Operating income | 8.69 | 8.66 | 4.45 | 5.48 | 6.63 | 9.32 | 10.32 | 9.30 | 12.78 | 2.91 |
| Net income | 9.43 | −3.86 | 8.01 | 6.73 | 6.43 | 10.02 | 9.93 | 10.13 | 6.01 | 2.70 |
| Growth | −141.0% | −16.0% | −4.5% | +55.9% | −0.8% | +1.9% | −40.7% | −55.1% | ||
| EPS, diluted | 6.00 | −2.60 | 5.53 | 4.57 | 4.33 | 6.70 | 6.13 | 7.32 | 6.37 | 3.27 |
| Growth | −143.3% | −17.4% | −5.3% | +54.7% | −8.5% | +19.4% | −13.0% | −48.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 5.8% | 5.9% | 3.3% | 4.5% | 6.1% | 8.2% | 7.2% | 5.9% | 7.4% | 1.7% |
| Net margin | 6.3% | −2.7% | 6.0% | 5.5% | 5.9% | 8.8% | 6.9% | 6.4% | 3.5% | 1.6% |
| Free cash flow margin | 5.5% | 6.1% | 4.9% | 6.1% | 10.5% | 6.8% | 4.7% | 6.3% | 5.4% | 10.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 16.61 | 17.33 | 15.26 | 15.02 | 16.67 | 15.19 | 16.04 | 20.93 | 20.13 | 26.87 |
| Capital expenditure | −8.38 | −8.45 | −8.76 | −7.59 | −5.30 | −7.51 | −9.24 | −10.97 | −10.83 | −9.30 |
| Free cash flow | 8.22 | 8.88 | 6.50 | 7.43 | 11.37 | 7.68 | 6.81 | 9.96 | 9.30 | 17.56 |
| Growth | +7.9% | −26.8% | +14.4% | +53.0% | −32.5% | −11.4% | +46.4% | −6.6% | +88.9% | |
| Buybacks | −2.50 | −4.49 | −0.19 | 0.00 | −0.09 | 0.00 | −2.50 | −11.12 | −7.06 | −6.01 |
| Dividends paid | −2.37 | −2.23 | −2.24 | −2.35 | −0.67 | −0.19 | −0.40 | −0.60 | −0.65 | −0.66 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.57 | 15.51 | 20.84 | 19.07 | 19.99 | 20.07 | 19.15 | 18.85 | 19.87 | 20.95 |
| Shareholders’ equity | 43.84 | 35.00 | 38.86 | 41.79 | 45.03 | 59.74 | 67.79 | 64.29 | 63.07 | 61.12 |
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 | ||||||||||
| 12.57 | 15.51 | 20.84 | 19.07 | 19.99 | 20.07 | 19.15 | 18.85 | 19.87 | 20.95 | |
| n/a | n/a | n/a | 6.80 | 8.04 | 7.39 | 13.33 | 12.38 | 12.83 | 13.05 | |
| 11.04 | 10.66 | 9.82 | 10.40 | 10.24 | 12.99 | 15.37 | 16.46 | 14.56 | 14.47 | |
| 32.60 | 36.25 | 38.76 | 38.75 | 37.63 | 41.12 | 45.25 | n/a | n/a | n/a | |
| 1.90 | 1.90 | 1.90 | 1.90 | 1.90 | 1.90 | 1.90 | 1.90 | 1.90 | 1.90 | |
| 221.69 | 212.48 | 227.34 | 228.04 | 235.19 | 244.72 | 264.04 | 273.06 | 279.76 | 281.28 | |
| Growth | −4.2% | +7.0% | +0.3% | +3.1% | +4.0% | +7.9% | +3.4% | +2.5% | +0.5% | |
| Liabilities | ||||||||||
| 177.62 | 176.28 | 184.56 | 182.08 | 185.52 | 178.90 | 191.75 | 204.76 | 214.17 | 218.12 | |
| Equity | ||||||||||
| 26.17 | 17.63 | 22.32 | 26.86 | 31.96 | 41.94 | 49.25 | 55.39 | 53.47 | 51.52 | |
| 43.84 | 35.00 | 38.86 | 41.79 | 45.03 | 59.74 | 67.79 | 64.29 | 63.07 | 61.12 | |
| Growth | −20.2% | +11.0% | +7.5% | +7.7% | +32.7% | +13.5% | −5.2% | −1.9% | −3.1% | |
| Per share and net cash | ||||||||||
| 1,500 | 1,400 | 1,400 | 1,400 | 1,400 | 1,500 | 1,400 | 1,200 | 995.0 | 904.0 | |
| calc | 29.22 | 25.00 | 27.76 | 29.85 | 32.16 | 39.83 | 48.42 | 53.57 | 63.39 | 67.61 |
Lines marked calc are worked out here from filed figures; point at one for how.