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 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.03 | 8.39 | 10.27 | 10.49 | 9.24 | 11.84 | 11.09 | 9.92 | 9.50 | 9.61 |
| Growth | −23.9% | +22.3% | +2.2% | −11.9% | +28.2% | −6.4% | −10.6% | −4.1% | +1.1% | |
| Operating income | 1.46 | 0.88 | 1.19 | 0.93 | 0.61 | 1.63 | 1.00 | −0.14 | 0.30 | 0.58 |
| Net income | 1.07 | 0.61 | 1.26 | 0.68 | 0.41 | 1.39 | 0.12 | −0.97 | −0.19 | 0.25 |
| Growth | −42.8% | +104.9% | −46.1% | −40.0% | +240.0% | −91.4% | −917.0% | |||
| EPS, diluted | 2.54 | 1.52 | 3.15 | 1.70 | 1.04 | 3.53 | 0.31 | −2.49 | −0.48 | 0.64 |
| Growth | −40.2% | +107.2% | −46.0% | −38.8% | +239.4% | −91.2% | −903.2% |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 13.2% | 10.5% | 11.6% | 8.8% | 6.6% | 13.8% | 9.0% | −1.5% | 3.2% | 6.0% |
| Net margin | 9.7% | 7.3% | 12.3% | 6.5% | 4.4% | 11.7% | 1.1% | −9.8% | −2.0% | 2.7% |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.48 | 1.47 | 1.66 | 0.87 | 1.31 | 0.86 | −0.66 | 1.01 | 0.47 | 0.67 |
| Buybacks | −1.00 | −1.20 | −0.15 | −1.00 | 0.00 | −0.35 | 0.00 | 0.00 | n/a | n/a |
| Dividends paid | −0.64 | −0.68 | −0.77 | −0.75 | −0.76 | −0.77 | −0.70 | −0.30 | −0.14 | −0.14 |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.22 | 0.43 | 0.40 | 1.37 | 0.82 | 1.28 | 0.80 | 0.66 | 0.43 | 0.82 |
| Total debt | 2.28 | 2.15 | 2.09 | 2.59 | 5.69 | 5.07 | 6.62 | 5.69 | 3.95 | 3.52 |
| Net cash (debt) | −1.05 | −1.72 | −1.68 | −1.22 | −4.88 | −3.79 | −5.82 | −5.03 | −3.52 | −2.70 |
| Shareholders’ equity | 4.94 | 3.72 | 4.30 | 3.36 | 3.06 | 3.53 | 2.91 | 1.66 | 1.49 | 1.85 |
| Debt to equity | 0.46 | 0.58 | 0.49 | 0.77 | 1.86 | 1.44 | 2.27 | 3.43 | 2.66 | 1.90 |
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 30 Dec 2017 | FY2019 30 Mar 2019 | FY2020 28 Mar 2020 | FY2021 3 Apr 2021 | FY2022 2 Apr 2022 | FY2023 1 Apr 2023 | FY2024 30 Mar 2024 | FY2025 29 Mar 2025 | FY2026 28 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.22 | 0.43 | 0.40 | 1.37 | 0.82 | 1.28 | 0.80 | 0.66 | 0.43 | 0.82 | |
| 1.15 | 1.43 | 1.37 | 1.31 | 1.30 | 1.47 | 1.61 | 1.26 | 1.32 | 1.43 | |
| 1.42 | 1.71 | 1.17 | 1.29 | 1.06 | 1.42 | 2.29 | 1.70 | 1.63 | 1.37 | |
| 0.90 | 1.01 | 0.88 | 0.95 | 0.98 | n/a | n/a | n/a | n/a | n/a | |
| 1.55 | 1.69 | 1.49 | 1.16 | 2.43 | 2.39 | 1.16 | 0.65 | 0.60 | 0.59 | |
| 9.74 | 9.96 | 10.36 | 11.13 | 13.75 | 13.34 | 13.99 | 11.61 | 9.38 | 9.29 | |
| Growth | +2.3% | +4.0% | +7.5% | +23.5% | −3.0% | +4.9% | −17.0% | −19.2% | −0.9% | |
| Liabilities | ||||||||||
| 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 | 0.92 | 1.00 | 0.54 | 0.00 | |
| 2.03 | 2.15 | 2.09 | 2.59 | 5.69 | 4.57 | 5.69 | 4.69 | 3.41 | 3.52 | |
| calc | 2.28 | 2.15 | 2.09 | 2.59 | 5.69 | 5.07 | 6.62 | 5.69 | 3.95 | 3.52 |
| 4.80 | 6.24 | 6.06 | 7.78 | 10.70 | 9.81 | 11.08 | 9.95 | 7.89 | 7.44 | |
| Equity | ||||||||||
| 2.55 | 1.02 | 1.18 | 0.01 | 0.19 | 0.44 | 0.06 | −0.97 | −1.17 | −0.93 | |
| 4.94 | 3.72 | 4.30 | 3.36 | 3.06 | 3.53 | 2.91 | 1.66 | 1.49 | 1.85 | |
| Growth | −24.7% | +15.6% | −21.9% | −9.0% | +15.5% | −17.6% | −43.0% | −10.3% | +24.4% | |
| Per share and net cash | ||||||||||
| calc | −1.05 | −1.72 | −1.68 | −1.22 | −4.88 | −3.79 | −5.82 | −5.03 | −3.52 | −2.70 |
| 414.0 | 395.8 | 396.8 | 388.8 | 391.9 | 388.3 | 388.7 | 388.8 | 389.7 | 391.5 | |
| calc | 11.93 | 9.40 | 10.83 | 8.63 | 7.80 | 9.09 | 7.49 | 4.26 | 3.82 | 4.72 |
Lines marked calc are worked out here from filed figures; point at one for how.