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 | 19.65 | 21.03 | 21.99 | 20.86 | 18.00 | 20.72 | 19.83 | 18.91 | 17.85 | 17.96 |
| Growth | +7.0% | +4.5% | −5.1% | −13.7% | +15.1% | −4.3% | −4.6% | −5.6% | +0.6% | |
| Operating income | 0.75 | 0.79 | 0.80 | 0.64 | 0.19 | 0.59 | 0.58 | 0.26 | 0.31 | 0.15 |
| Net income | 0.44 | 0.55 | 0.56 | 0.47 | 0.02 | 0.38 | 0.37 | 0.09 | 0.15 | −0.01 |
| Growth | +22.9% | +2.1% | −16.3% | −94.9% | +1,506.7% | −2.2% | −76.2% | +63.4% | −109.2% | |
| EPS, diluted | 6.27 | 8.04 | 8.56 | 7.72 | 0.41 | 6.91 | 7.08 | 1.76 | 3.01 | −0.29 |
| Growth | +28.2% | +6.5% | −9.8% | −94.7% | +1,585.4% | +2.5% | −75.1% | +71.0% | −109.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 17.0% | 16.6% | 16.3% | 16.2% | 15.7% | 16.4% | 18.0% | 17.8% | 17.3% | 16.7% |
| Operating margin | 3.8% | 3.8% | 3.6% | 3.1% | 1.0% | 2.8% | 2.9% | 1.4% | 1.7% | 0.8% |
| Net margin | 2.3% | 2.6% | 2.5% | 2.2% | 0.1% | 1.8% | 1.9% | 0.5% | 0.8% | −0.1% |
| Free cash flow margin | 2.8% | 1.6% | 1.9% | 3.6% | 4.9% | 2.8% | 1.8% | 1.4% | 1.4% | −0.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.60 | 0.40 | 0.48 | 0.81 | 0.94 | 0.64 | 0.42 | 0.35 | 0.31 | −0.10 |
| Capital expenditure | −0.06 | −0.05 | −0.06 | −0.05 | −0.05 | −0.06 | −0.08 | −0.08 | −0.05 | −0.06 |
| Free cash flow | 0.54 | 0.35 | 0.42 | 0.76 | 0.89 | 0.58 | 0.35 | 0.27 | 0.26 | −0.16 |
| Growth | −36.3% | +20.9% | +82.0% | +16.3% | −34.4% | −40.1% | −22.3% | −4.4% | −162.5% | |
| Buybacks | −0.48 | −0.20 | −0.50 | −0.20 | −0.26 | −0.21 | −0.27 | −0.18 | −0.14 | −0.04 |
| Dividends paid | −0.12 | −0.12 | −0.13 | −0.13 | −0.13 | −0.14 | −0.14 | −0.14 | −0.15 | −0.07 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.60 | 0.69 | 0.59 | 1.03 | 1.57 | 0.85 | 0.64 | 0.58 | 0.51 | 0.87 |
| Total debt | 0.79 | 0.48 | 1.03 | 1.01 | 1.10 | 1.10 | 0.97 | 0.99 | 0.93 | 1.64 |
| Net cash (debt) | −0.19 | 0.21 | −0.43 | 0.01 | 0.46 | −0.25 | −0.33 | −0.41 | −0.42 | −0.77 |
| Shareholders’ equity | 2.36 | 2.77 | 2.62 | 2.74 | 2.44 | 2.52 | 2.45 | 2.22 | 2.13 | 2.06 |
| Debt to equity | 0.33 | 0.17 | 0.39 | 0.37 | 0.45 | 0.44 | 0.39 | 0.45 | 0.44 | 0.80 |
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 | ||||||||||
| 0.60 | 0.40 | 0.48 | 0.81 | 0.94 | 0.64 | 0.42 | 0.35 | 0.31 | −0.10 | |
| Growth | −33.2% | +20.5% | +68.6% | +15.0% | −31.1% | −34.4% | −17.7% | −11.2% | −133.7% | |
| 0.09 | 0.08 | 0.09 | 0.08 | 0.08 | 0.07 | 0.08 | 0.09 | 0.09 | 0.09 | |
| Investment | ||||||||||
| −0.06 | −0.05 | −0.06 | −0.05 | −0.05 | −0.06 | −0.08 | −0.08 | −0.05 | −0.06 | |
| calc | 0.54 | 0.35 | 0.42 | 0.76 | 0.89 | 0.58 | 0.35 | 0.27 | 0.26 | −0.16 |
| Growth | −36.3% | +20.9% | +82.0% | +16.3% | −34.4% | −40.1% | −22.3% | −4.4% | −162.5% | |
| calc | 7.67 | 5.10 | 6.43 | 12.63 | 15.19 | 10.48 | 6.59 | 5.36 | 5.34 | −3.46 |
| n/a | −0.07 | −0.05 | −0.02 | −0.04 | −0.99 | −0.09 | −0.07 | −0.07 | −0.06 | |
| Financing | ||||||||||
| n/a | −0.32 | −0.48 | −0.34 | −0.44 | −0.28 | −0.48 | −0.35 | −0.28 | 0.49 | |
| −0.12 | −0.12 | −0.13 | −0.13 | −0.13 | −0.14 | −0.14 | −0.14 | −0.15 | −0.07 | |
| −0.48 | −0.20 | −0.50 | −0.20 | −0.26 | −0.21 | −0.27 | −0.18 | −0.14 | −0.04 | |
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.