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 | 4.73 | 5.16 | 5.31 | 6.12 | 6.15 | 6.89 | 6.05 | 5.72 | 6.07 | 6.38 |
| Growth | +9.0% | +3.0% | +15.1% | +0.5% | +12.2% | −12.3% | −5.5% | +6.1% | +5.1% | |
| Operating income | 1.15 | 1.28 | 1.20 | 0.81 | 0.92 | 1.79 | 1.32 | −0.43 | 0.83 | −0.70 |
| Net income | 0.85 | 1.13 | 0.88 | 0.56 | 0.52 | 1.39 | 0.68 | −0.33 | 0.54 | −0.17 |
| Growth | +32.0% | −21.7% | −36.0% | −7.1% | +165.4% | −50.9% | −148.8% | −132.5% | ||
| EPS, diluted | 2.06 | 2.75 | 2.14 | 1.28 | 1.13 | 2.99 | 1.49 | −0.73 | 1.18 | −1.60 |
| Growth | +33.5% | −22.2% | −40.2% | −11.7% | +164.6% | −50.2% | −149.0% | −235.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 24.3% | 24.8% | 22.7% | 13.2% | 15.0% | 25.9% | 21.8% | −7.6% | 13.7% | −10.9% |
| Net margin | 18.0% | 21.8% | 16.6% | 9.2% | 8.5% | 20.2% | 11.3% | −5.8% | 8.9% | −2.7% |
| Free cash flow margin | 10.7% | 20.3% | 13.7% | 16.2% | 18.1% | 14.1% | 8.4% | 19.9% | 18.5% | 22.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.65 | 1.16 | 0.83 | 1.12 | 1.23 | 1.08 | 0.70 | 1.30 | 1.19 | 1.53 |
| Capital expenditure | −0.15 | −0.11 | −0.10 | −0.12 | −0.12 | −0.11 | −0.19 | −0.16 | −0.07 | −0.08 |
| Free cash flow | 0.51 | 1.05 | 0.73 | 0.99 | 1.12 | 0.97 | 0.51 | 1.14 | 1.12 | 1.44 |
| Growth | +106.6% | −30.6% | +36.6% | +12.4% | −13.1% | −47.4% | +122.7% | −1.4% | +28.6% | |
| Buybacks | −0.54 | −0.06 | 0.00 | −0.11 | n/a | −0.06 | −0.24 | −0.19 | −0.08 | −0.12 |
| Dividends paid | −0.46 | −0.47 | −0.49 | −0.53 | −0.36 | −0.31 | −0.33 | −0.36 | −0.37 | −0.38 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.33 | 2.01 | 1.15 | 1.05 | 1.41 | 1.90 | 1.23 | 1.47 | 0.99 | 1.04 |
| Total debt | 2.10 | 2.08 | 2.41 | 2.08 | 2.08 | 2.09 | 1.49 | 1.49 | 0.89 | 1.83 |
| Net cash (debt) | −0.77 | −0.07 | −1.26 | −1.03 | −0.67 | −0.19 | −0.25 | −0.02 | 0.10 | −0.79 |
| Shareholders’ equity | 7.50 | 8.70 | 8.58 | 13.86 | 14.36 | 15.50 | 15.21 | 14.60 | 14.56 | 12.23 |
| Debt to equity | 0.28 | 0.24 | 0.28 | 0.15 | 0.15 | 0.13 | 0.10 | 0.10 | 0.06 | 0.15 |
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 | ||||||||||
| 1.33 | 2.01 | 1.15 | 1.05 | 1.41 | 1.90 | 1.23 | 1.47 | 0.99 | 1.04 | |
| 0.46 | 0.49 | 0.47 | 0.58 | 0.56 | 0.52 | 0.56 | 0.60 | 0.48 | 0.38 | |
| 6.13 | 6.59 | 7.16 | 8.51 | 8.92 | 8.88 | 8.56 | 8.69 | 8.32 | 8.48 | |
| 25.73 | 31.67 | 30.98 | 39.42 | 36.50 | 32.69 | 29.76 | 28.93 | 27.01 | 27.09 | |
| Growth | +23.1% | −2.2% | +27.3% | −7.4% | −10.5% | −9.0% | −2.8% | −6.7% | +0.3% | |
| Liabilities | ||||||||||
| 2.10 | 2.08 | 2.41 | 2.08 | 2.08 | 2.09 | 1.49 | 1.49 | 0.89 | 1.83 | |
| calc | 2.10 | 2.08 | 2.41 | 2.08 | 2.08 | 2.09 | 1.49 | 1.49 | 0.89 | 1.83 |
| 17.84 | 22.47 | 21.65 | 24.72 | 21.48 | 16.01 | 12.91 | 13.02 | 11.34 | 14.09 | |
| Equity | ||||||||||
| 4.83 | 5.49 | 5.88 | 5.92 | 6.09 | 7.17 | 7.52 | 6.83 | 6.99 | 5.89 | |
| 7.50 | 8.70 | 8.58 | 13.86 | 14.36 | 15.50 | 15.21 | 14.60 | 14.56 | 12.23 | |
| Growth | +15.9% | −1.3% | +61.6% | +3.6% | +7.9% | −1.8% | −4.0% | −0.3% | −16.0% | |
| Per share and net cash | ||||||||||
| calc | −0.77 | −0.07 | −1.26 | −1.03 | −0.67 | −0.19 | −0.25 | −0.02 | 0.10 | −0.79 |
| 403.8 | 407.1 | 397.1 | 453.3 | 459.1 | 461.2 | 454.8 | 449.5 | 448.0 | 444.0 | |
| calc | 18.58 | 21.36 | 21.60 | 30.58 | 31.28 | 33.60 | 33.45 | 32.48 | 32.50 | 27.55 |
Lines marked calc are worked out here from filed figures; point at one for how.