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 | 8.96 | 9.49 | 9.98 | 9.97 | 9.55 | 11.20 | 11.74 | 11.14 | 10.84 | 10.79 |
| Growth | +5.9% | +5.2% | −0.1% | −4.2% | +17.3% | +4.8% | −5.1% | −2.7% | −0.5% | |
| Operating income | 1.28 | 1.35 | 1.10 | 0.83 | 0.64 | 1.34 | 0.24 | −0.29 | 0.69 | 0.49 |
| Net income | 0.93 | 0.97 | 0.86 | 0.74 | 0.52 | 1.03 | 0.03 | −0.45 | 0.51 | 0.37 |
| Growth | +4.4% | −11.3% | −13.6% | −30.7% | +100.4% | −97.6% | −1,881.7% | −28.1% | ||
| EPS, diluted | 12.48 | 12.98 | 11.47 | 10.30 | 7.22 | 14.94 | 0.39 | −7.05 | 8.09 | 5.93 |
| Growth | +4.0% | −11.6% | −10.2% | −29.9% | +106.9% | −97.4% | −1,907.7% | −26.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.4% | 31.6% | 28.4% | 26.8% | 25.4% | 29.2% | 25.1% | 24.3% | 24.8% | 23.9% |
| Operating margin | 14.3% | 14.3% | 11.0% | 8.3% | 6.7% | 11.9% | 2.1% | −2.6% | 6.4% | 4.5% |
| Net margin | 10.4% | 10.2% | 8.6% | 7.5% | 5.4% | 9.2% | 0.2% | −4.0% | 4.7% | 3.4% |
| Free cash flow margin | 7.5% | 3.0% | 3.9% | 8.8% | 14.1% | 5.7% | 0.8% | 6.4% | 6.3% | 5.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.35 | 1.19 | 1.18 | 1.42 | 1.77 | 1.31 | 0.67 | 1.33 | 1.13 | 1.06 |
| Capital expenditure | −0.67 | −0.91 | −0.79 | −0.55 | −0.43 | −0.68 | −0.58 | −0.61 | −0.45 | −0.44 |
| Free cash flow | 0.67 | 0.29 | 0.39 | 0.87 | 1.34 | 0.63 | 0.09 | 0.72 | 0.68 | 0.62 |
| Growth | −57.3% | +34.6% | +125.5% | +53.9% | −52.9% | −86.0% | +709.4% | −5.1% | −9.3% | |
| Buybacks | 0.00 | 0.00 | −0.27 | −0.10 | −0.19 | −0.90 | −0.31 | 0.00 | −0.16 | −0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.12 | 0.08 | 0.12 | 0.13 | 0.77 | 0.27 | 0.51 | 0.64 | 0.67 | 0.86 |
| Total debt | 2.51 | 2.76 | 3.26 | 2.57 | 2.73 | 2.32 | 2.82 | 2.70 | 2.24 | 2.03 |
| Net cash (debt) | −2.39 | −2.68 | −3.14 | −2.44 | −1.97 | −2.06 | −2.31 | −2.06 | −1.57 | −1.17 |
| Shareholders’ equity | 5.78 | 7.06 | 7.43 | 8.12 | 8.53 | 8.42 | 8.01 | 7.62 | 7.51 | 8.37 |
| Debt to equity | 0.43 | 0.39 | 0.44 | 0.32 | 0.32 | 0.28 | 0.35 | 0.35 | 0.30 | 0.24 |
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 | ||||||||||
| 0.12 | 0.08 | 0.12 | 0.13 | 0.77 | 0.27 | 0.51 | 0.64 | 0.67 | 0.86 | |
| 1.68 | 1.95 | 2.29 | 2.28 | 1.91 | 2.39 | 2.79 | 2.55 | 2.51 | 2.66 | |
| 3.37 | 4.27 | 4.70 | 4.70 | 4.59 | 4.64 | 4.66 | 4.99 | 4.58 | 4.77 | |
| 2.27 | 2.47 | 2.52 | 2.57 | 2.65 | 2.61 | 1.93 | 1.16 | 1.11 | 1.21 | |
| 10.23 | 12.09 | 13.10 | 13.39 | 14.33 | 14.22 | 14.12 | 13.52 | 12.74 | 13.69 | |
| Growth | +18.2% | +8.3% | +2.2% | +7.0% | −0.7% | −0.7% | −4.2% | −5.8% | +7.5% | |
| Liabilities | ||||||||||
| 1.38 | 1.20 | 1.74 | 1.05 | 0.38 | 0.62 | 0.84 | 1.00 | 0.56 | 0.29 | |
| 1.13 | 1.56 | 1.52 | 1.52 | 2.36 | 1.70 | 1.98 | 1.70 | 1.68 | 1.74 | |
| calc | 2.51 | 2.76 | 3.26 | 2.57 | 2.73 | 2.32 | 2.82 | 2.70 | 2.24 | 2.03 |
| 4.42 | 5.00 | 5.66 | 5.26 | 5.79 | 5.80 | 6.10 | 5.93 | 5.22 | 5.31 | |
| Equity | ||||||||||
| 5.03 | 6.00 | 6.59 | 7.23 | 7.56 | 7.69 | 7.41 | 6.97 | 7.28 | 7.50 | |
| 5.78 | 7.06 | 7.43 | 8.12 | 8.53 | 8.42 | 8.01 | 7.62 | 7.51 | 8.37 | |
| Growth | +22.2% | +5.3% | +9.2% | +5.1% | −1.3% | −4.9% | −4.8% | −1.5% | +11.5% | |
| Per share and net cash | ||||||||||
| calc | −2.39 | −2.68 | −3.14 | −2.44 | −1.97 | −2.06 | −2.31 | −2.06 | −1.57 | −1.17 |
| 74.2 | 74.4 | 72.3 | 71.7 | 77.6 | 73.0 | 70.9 | 71.0 | 62.6 | 61.5 | |
| calc | 77.87 | 94.85 | 102.80 | 113.29 | 109.94 | 115.44 | 113.04 | 107.33 | 119.98 | 136.24 |
Lines marked calc are worked out here from filed figures; point at one for how.