Closing prices at the end of each trading day, from 13 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 | 7.52 | 7.45 | 7.78 | 5.54 | 5.43 | 5.84 | 7.79 | 8.29 | 8.44 | 9.17 |
| Growth | −0.9% | +4.5% | −28.8% | −2.0% | +7.5% | +33.4% | +6.5% | +1.9% | +8.6% | |
| Operating income | 2.94 | 2.90 | 2.85 | 1.53 | 1.59 | 1.42 | 1.37 | 1.63 | 1.74 | 2.13 |
| Net income | 1.90 | 1.13 | 1.83 | 1.75 | 1.47 | −1.48 | 0.76 | 0.74 | 0.89 | 1.18 |
| Growth | −40.7% | +62.0% | −4.4% | −15.9% | −200.7% | −2.1% | +20.0% | +33.0% | ||
| EPS, diluted | 2.79 | 1.64 | 2.58 | 2.37 | 1.91 | −1.93 | 1.02 | 1.00 | 1.20 | 1.59 |
| Growth | −41.2% | +57.3% | −8.1% | −19.4% | −201.0% | −2.0% | +20.0% | +32.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 39.1% | 39.0% | 36.7% | 27.5% | 29.2% | 24.4% | 17.6% | 19.7% | 20.6% | 23.2% |
| Net margin | 25.3% | 15.1% | 23.5% | 31.5% | 27.1% | −25.4% | 9.7% | 8.9% | 10.5% | 12.9% |
| Free cash flow margin | −0.4% | −9.0% | −5.4% | 3.3% | 8.8% | 5.1% | −5.5% | −7.6% | −5.5% | −15.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.89 | 2.46 | 2.82 | 2.43 | 2.75 | 2.27 | 1.73 | 1.76 | 2.34 | 2.63 |
| Capital expenditure | −2.92 | −3.13 | −3.24 | −2.24 | −2.27 | −1.97 | −2.16 | −2.39 | −2.81 | −4.03 |
| Free cash flow | −0.03 | −0.67 | −0.42 | 0.18 | 0.48 | 0.30 | −0.43 | −0.63 | −0.47 | −1.40 |
| Growth | +158.7% | −37.6% | −243.1% | |||||||
| Buybacks | n/a | n/a | n/a | 0.00 | 0.00 | −1.00 | 0.00 | 0.00 | n/a | n/a |
| Dividends paid | −1.03 | −1.07 | −1.13 | −1.19 | −1.28 | −1.28 | −0.79 | −0.70 | −0.75 | −0.79 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.34 | 0.49 | 0.62 | 0.82 | 0.44 | 3.57 | 0.36 | 0.33 | 0.31 | 1.07 |
| Total debt | 18.33 | 20.20 | 20.60 | 21.89 | 14.69 | 11.14 | 13.24 | 14.61 | 16.50 | 18.89 |
| Net cash (debt) | −17.99 | −19.71 | −19.98 | −21.08 | −14.25 | −7.57 | −12.89 | −14.28 | −16.20 | −17.82 |
| Shareholders’ equity | 9.90 | 10.76 | 11.66 | 12.99 | 13.37 | 13.72 | 13.92 | 13.93 | 14.08 | 14.88 |
| Debt to equity | 1.85 | 1.88 | 1.77 | 1.69 | 1.10 | 0.81 | 0.95 | 1.05 | 1.17 | 1.27 |
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 | ||||||||||
| 2.89 | 2.46 | 2.82 | 2.43 | 2.75 | 2.27 | 1.73 | 1.76 | 2.34 | 2.63 | |
| Growth | −14.8% | +14.6% | −14.0% | +13.1% | −17.3% | −23.8% | +1.6% | +33.1% | +12.4% | |
| Investment | ||||||||||
| −2.92 | −3.13 | −3.24 | −2.24 | −2.27 | −1.97 | −2.16 | −2.39 | −2.81 | −4.03 | |
| calc | −0.03 | −0.67 | −0.42 | 0.18 | 0.48 | 0.30 | −0.43 | −0.63 | −0.47 | −1.40 |
| Growth | +158.7% | −37.6% | −243.1% | |||||||
| calc | −0.04 | −0.98 | −0.59 | 0.25 | 0.62 | 0.39 | −0.58 | −0.86 | −0.63 | −1.88 |
| −2.93 | −3.16 | −3.36 | −3.08 | −3.26 | 7.96 | −5.65 | −2.38 | −2.82 | −4.00 | |
| Financing | ||||||||||
| −0.44 | 0.82 | 0.69 | 0.84 | 0.39 | −7.39 | 0.71 | 0.65 | 0.44 | 2.12 | |
| −1.03 | −1.07 | −1.13 | −1.19 | −1.28 | −1.28 | −0.79 | −0.70 | −0.75 | −0.79 | |
| n/a | n/a | n/a | 0.00 | 0.00 | −1.00 | 0.00 | 0.00 | n/a | n/a | |
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.