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 | 20.29 | 21.15 | 21.97 | 22.43 | 9.05 | 15.79 | 23.81 | 26.09 | 27.48 | 28.06 |
| Growth | +4.2% | +3.9% | +2.1% | −59.7% | +74.5% | +50.8% | +9.6% | +5.3% | +2.1% | |
| Operating income | 3.52 | 3.41 | 3.21 | 2.96 | −3.82 | 1.72 | 1.02 | 0.22 | 0.32 | 0.43 |
| Net income | 2.18 | 3.36 | 2.47 | 2.30 | −3.07 | 0.98 | 0.54 | 0.47 | 0.47 | 0.44 |
| Growth | +53.8% | −26.6% | −6.7% | −233.7% | −44.8% | −13.7% | +0.0% | −5.2% | ||
| EPS, diluted | 3.45 | 5.57 | 4.29 | 4.27 | −5.44 | 1.61 | 0.87 | 0.76 | 0.76 | 0.79 |
| Growth | +61.4% | −23.0% | −0.5% | −227.4% | −46.0% | −12.6% | +0.0% | +3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.4% | 16.1% | 14.6% | 13.2% | −42.2% | 10.9% | 4.3% | 0.9% | 1.2% | 1.5% |
| Net margin | 10.8% | 15.9% | 11.2% | 10.3% | −34.0% | 6.2% | 2.3% | 1.8% | 1.7% | 1.6% |
| Free cash flow margin | 11.1% | 8.5% | 13.5% | 13.2% | −18.1% | 11.5% | −0.6% | −1.4% | −5.8% | −3.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.29 | 3.93 | 4.89 | 3.99 | −1.13 | 2.32 | 3.79 | 3.16 | 0.46 | 1.84 |
| Capital expenditure | −2.04 | −2.12 | −1.92 | −1.03 | −0.52 | −0.51 | −3.92 | −3.52 | −2.05 | −2.67 |
| Free cash flow | 2.26 | 1.81 | 2.97 | 2.96 | −1.64 | 1.82 | −0.13 | −0.36 | −1.59 | −0.83 |
| Growth | −19.9% | +64.5% | −0.4% | −155.5% | −107.4% | |||||
| Buybacks | −1.75 | −1.60 | −2.00 | −2.00 | −0.45 | 0.00 | 0.00 | 0.00 | −0.25 | −2.55 |
| Dividends paid | −0.22 | −0.27 | −0.33 | −0.37 | −0.19 | 0.00 | 0.00 | −0.43 | −0.43 | −0.40 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.68 | 1.50 | 1.85 | 2.55 | 11.06 | 12.48 | 9.49 | 9.29 | 7.51 | 3.23 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 8.10 | 8.01 | 6.70 | 4.93 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 1.40 | 1.28 | 0.81 | −1.70 |
| Shareholders’ equity | 7.78 | 9.64 | 9.85 | 9.83 | 8.88 | 10.41 | 10.69 | 10.52 | 10.35 | 7.98 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.76 | 0.76 | 0.65 | 0.62 |
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 | ||||||||||
| 1.68 | 1.50 | 1.85 | 2.55 | 11.06 | 12.48 | 9.49 | 9.29 | 7.51 | 3.23 | |
| n/a | n/a | n/a | n/a | 0.05 | 0.06 | 0.12 | 0.10 | 0.05 | 0.10 | |
| 17.04 | 18.54 | 19.53 | 17.03 | 15.83 | 14.84 | 17.34 | 19.38 | 19.06 | 20.25 | |
| 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | |
| 23.29 | 25.11 | 26.24 | 25.90 | 34.59 | 36.32 | 35.37 | 36.49 | 33.75 | 29.06 | |
| Growth | +7.8% | +4.5% | −1.3% | +33.6% | +5.0% | −2.6% | +3.2% | −7.5% | −13.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 8.10 | 8.01 | 6.70 | 4.93 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 8.10 | 8.01 | 6.70 | 4.93 |
| Equity | ||||||||||
| 11.42 | 13.83 | 15.97 | 17.95 | 14.78 | 15.77 | 16.26 | 16.30 | 16.33 | 16.39 | |
| 7.78 | 9.64 | 9.85 | 9.83 | 8.88 | 10.41 | 10.69 | 10.52 | 10.35 | 7.98 | |
| Growth | +23.9% | +2.2% | −0.2% | −9.7% | +17.3% | +2.6% | −1.6% | −1.6% | −22.9% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 1.40 | 1.28 | 0.81 | −1.70 |
| 615.3 | 588.0 | 552.7 | 517.3 | 590.7 | 592.3 | 594.3 | 596.7 | 592.7 | 491.3 | |
| calc | 12.65 | 16.40 | 17.83 | 19.01 | 15.03 | 17.58 | 17.98 | 17.62 | 17.46 | 16.24 |
Lines marked calc are worked out here from filed figures; point at one for how.