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 | 6.00 | 5.65 | 5.72 | 5.36 | 3.26 | 4.54 | 4.93 | 4.88 | 4.15 | 3.60 |
| Growth | −5.8% | +1.2% | −6.2% | −39.1% | +39.1% | +8.7% | −1.0% | −15.0% | −13.1% | |
| Operating income | 1.05 | 0.88 | 0.71 | 0.56 | 0.01 | 0.82 | 0.91 | 0.78 | 0.42 | 0.39 |
| Net income | 0.69 | 0.52 | 0.53 | 0.42 | 0.00 | 0.65 | 0.74 | 0.71 | 0.46 | 0.34 |
| Growth | −24.6% | +1.9% | −20.3% | −99.7% | +49,978.9% | +14.1% | −4.7% | −35.6% | −25.6% | |
| EPS, diluted | 3.83 | 3.02 | 3.19 | 2.68 | 0.01 | 4.19 | 4.96 | 4.87 | 3.44 | 2.78 |
| Growth | −21.1% | +5.6% | −16.0% | −99.6% | +41,800.0% | +18.4% | −1.8% | −29.4% | −19.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.4% | 15.6% | 12.5% | 10.4% | 0.3% | 18.1% | 18.4% | 16.0% | 10.0% | 10.7% |
| Net margin | 11.5% | 9.2% | 9.3% | 7.9% | 0.0% | 14.3% | 15.0% | 14.5% | 11.0% | 9.4% |
| Free cash flow margin | 15.3% | 14.1% | 17.4% | 12.8% | 32.1% | 18.8% | 8.0% | 11.2% | 20.9% | 11.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.17 | 1.01 | 1.21 | 0.87 | 1.18 | 0.98 | 0.55 | 0.75 | 1.06 | 0.57 |
| Capital expenditure | −0.26 | −0.21 | −0.21 | −0.18 | −0.13 | −0.12 | −0.15 | −0.21 | −0.20 | −0.15 |
| Free cash flow | 0.92 | 0.80 | 0.99 | 0.69 | 1.05 | 0.86 | 0.40 | 0.55 | 0.87 | 0.42 |
| Growth | −13.0% | +24.2% | −30.8% | +52.4% | −18.3% | −53.6% | +38.0% | +58.4% | −52.1% | |
| Buybacks | −0.47 | −0.47 | −0.39 | −0.30 | −0.01 | −0.01 | −0.34 | −0.36 | −0.46 | −0.35 |
| Dividends paid | −0.25 | −0.25 | −0.25 | −0.24 | −0.07 | −0.09 | −0.09 | −0.10 | −0.09 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.76 | 0.69 | 1.20 | 0.83 | 3.26 | 1.87 | 1.43 | 1.53 | 1.59 | 3.09 |
| Total debt | 5.75 | 5.71 | 6.46 | 6.87 | 7.97 | 6.14 | 6.14 | 6.25 | 6.32 | 2.47 |
| Net cash (debt) | −4.99 | −5.03 | −5.26 | −6.04 | −4.72 | −4.26 | −4.71 | −4.71 | −4.73 | 0.62 |
| Shareholders’ equity | 1.92 | 1.84 | 1.77 | 1.80 | 1.72 | 2.55 | 2.90 | 3.25 | 3.17 | 3.14 |
| Debt to equity | 3.00 | 3.10 | 3.64 | 3.81 | 4.63 | 2.40 | 2.12 | 1.92 | 2.00 | 0.79 |
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 | ||||||||||
| 0.76 | 0.69 | 1.20 | 0.83 | 3.26 | 1.87 | 1.43 | 1.53 | 1.59 | 3.09 | |
| 0.29 | 0.33 | 0.31 | 0.26 | 0.14 | 0.18 | 0.25 | 0.27 | 0.23 | 0.23 | |
| 0.50 | 0.54 | 0.56 | 0.60 | 0.52 | 0.71 | 0.95 | 0.93 | 0.75 | 0.73 | |
| 0.98 | 0.97 | 0.90 | 0.85 | 0.74 | 0.68 | 0.69 | 0.73 | 0.76 | 0.75 | |
| 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | |
| 9.89 | 9.97 | 10.67 | 10.53 | 12.01 | 11.05 | 11.49 | 12.14 | 11.88 | 8.04 | |
| Growth | +0.8% | +6.9% | −1.3% | +14.1% | −8.0% | +4.0% | +5.6% | −2.1% | −32.3% | |
| Liabilities | ||||||||||
| 1.08 | 1.13 | 1.58 | 1.75 | 2.04 | 1.54 | 1.68 | 1.26 | 1.85 | 0.82 | |
| 4.67 | 4.59 | 4.89 | 5.12 | 5.93 | 4.60 | 4.46 | 4.99 | 4.47 | 1.65 | |
| calc | 5.75 | 5.71 | 6.46 | 6.87 | 7.97 | 6.14 | 6.14 | 6.25 | 6.32 | 2.47 |
| Equity | ||||||||||
| 1.34 | 1.61 | 2.01 | 2.19 | 1.28 | 1.84 | 2.49 | 3.10 | 3.47 | 3.72 | |
| 1.92 | 1.84 | 1.77 | 1.80 | 1.72 | 2.55 | 2.90 | 3.25 | 3.17 | 3.14 | |
| Growth | −4.0% | −3.8% | +1.7% | −4.5% | +48.2% | +13.7% | +12.0% | −2.7% | −0.8% | |
| Per share and net cash | ||||||||||
| calc | −4.99 | −5.03 | −5.26 | −6.04 | −4.72 | −4.26 | −4.71 | −4.71 | −4.73 | 0.62 |
| 175.9 | 168.1 | 159.7 | 152.5 | 152.9 | 153.6 | 145.9 | 136.3 | 124.3 | 111.7 | |
| calc | 10.92 | 10.97 | 11.11 | 11.83 | 11.27 | 16.63 | 19.91 | 23.86 | 25.48 | 28.13 |
Lines marked calc are worked out here from filed figures; point at one for how.