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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 1.17 | 1.01 | 1.21 | 0.87 | 1.18 | 0.98 | 0.55 | 0.75 | 1.06 | 0.57 | |
| Growth | −14.4% | +20.0% | −28.0% | +35.7% | −17.2% | −43.8% | +37.6% | +40.9% | −46.5% | |
| 0.21 | 0.22 | 0.26 | 0.23 | 0.19 | 0.17 | 0.15 | 0.16 | 0.16 | 0.17 | |
| Investment | ||||||||||
| −0.26 | −0.21 | −0.21 | −0.18 | −0.13 | −0.12 | −0.15 | −0.21 | −0.20 | −0.15 | |
| calc | 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% | |
| calc | 5.09 | 4.62 | 5.96 | 4.35 | 6.80 | 5.52 | 2.66 | 3.77 | 6.56 | 3.42 |
| −0.39 | −0.56 | −0.66 | −0.51 | −0.07 | −0.46 | −0.77 | −0.51 | −0.38 | 3.78 | |
| Financing | ||||||||||
| −0.78 | −0.55 | −0.01 | −0.71 | 1.37 | −1.88 | −0.20 | −0.17 | −0.57 | −3.01 | |
| −0.25 | −0.25 | −0.25 | −0.24 | −0.07 | −0.09 | −0.09 | −0.10 | −0.09 | −0.09 | |
| −0.47 | −0.47 | −0.39 | −0.30 | −0.01 | −0.01 | −0.34 | −0.36 | −0.46 | −0.35 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.