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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 39.1% | 39.0% | 36.7% | 27.5% | 29.2% | 24.4% | 17.6% | 19.7% | 20.6% | 23.2% | |
| 33.9% | 25.7% | 29.4% | 16.6% | 17.6% | 8.9% | 11.8% | 11.1% | 13.2% | 16.1% | |
| 25.3% | 15.1% | 23.5% | 31.5% | 27.1% | −25.4% | 9.7% | 8.9% | 10.5% | 12.9% | |
| −0.4% | −9.0% | −5.4% | 3.3% | 8.8% | 5.1% | −5.5% | −7.6% | −5.5% | −15.3% | |
| Spending | ||||||||||
| 38.8% | 42.1% | 41.6% | 40.5% | 41.8% | 33.8% | 27.7% | 28.8% | 33.2% | 43.9% | |
| 25.4% | 41.0% | 20.0% | 19.9% | 32.9% | 96.5% | 22.0% | 19.9% | 20.4% | 19.8% | |
| Returns | ||||||||||
| 19.2% | 10.5% | 15.7% | 13.4% | 11.0% | −10.8% | 5.4% | 5.3% | 6.3% | 7.9% | |
| 5.0% | 2.7% | 4.2% | 3.8% | 3.1% | −4.5% | 2.0% | 1.9% | 2.2% | 2.6% | |
| Balance and payout | ||||||||||
| 1.85 | 1.88 | 1.77 | 1.69 | 1.10 | 0.81 | 0.95 | 1.05 | 1.17 | 1.27 | |
| 54.2% | 95.0% | 62.0% | 68.3% | 86.8% | n/a | 104.1% | 95.1% | 84.1% | 67.2% | |
| n/a | n/a | n/a | 647.8% | 267.9% | 768.4% | n/a | n/a | n/a | n/a | |