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 | 20.72 | 21.25 | 21.04 | 20.42 | 19.46 | 21.99 | 19.72 | 19.46 | 16.61 | 15.52 |
| Growth | +2.6% | −1.0% | −2.9% | −4.7% | +13.0% | −10.3% | −1.4% | −14.6% | −6.5% | |
| Operating income | 1.37 | 1.14 | 0.28 | 1.55 | 1.62 | 2.35 | −1.06 | 1.02 | 0.14 | 0.84 |
| Net income | 0.89 | 0.35 | −0.18 | 1.17 | 1.08 | 1.78 | −1.52 | 0.48 | −0.32 | 0.32 |
| Growth | −60.6% | −152.3% | −8.0% | +65.9% | −185.2% | −167.2% | ||||
| EPS, diluted | 11.50 | 4.70 | −2.72 | 18.19 | 16.98 | 28.36 | −27.18 | 8.72 | −5.87 | 5.66 |
| Growth | −59.1% | −157.9% | −6.7% | +67.0% | −195.8% | −167.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 17.8% | 16.9% | 16.8% | 17.2% | 19.7% | 20.1% | 15.6% | 16.3% | 15.5% | 15.4% |
| Operating margin | 6.6% | 5.3% | 1.3% | 7.6% | 8.3% | 10.7% | −5.4% | 5.2% | 0.9% | 5.4% |
| Net margin | 4.3% | 1.6% | −0.9% | 5.7% | 5.5% | 8.1% | −7.7% | 2.5% | −1.9% | 2.0% |
| Free cash flow margin | 2.6% | 2.7% | 3.0% | 3.4% | 5.6% | 7.5% | 4.2% | 1.9% | 2.3% | 0.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.20 | 1.26 | 1.23 | 1.23 | 1.50 | 2.18 | 1.39 | 0.92 | 0.84 | 0.47 |
| Capital expenditure | −0.66 | −0.68 | −0.59 | −0.53 | −0.41 | −0.53 | −0.57 | −0.55 | −0.45 | −0.39 |
| Free cash flow | 0.54 | 0.58 | 0.64 | 0.70 | 1.09 | 1.65 | 0.82 | 0.37 | 0.38 | 0.08 |
| Growth | +6.8% | +10.2% | +9.2% | +56.2% | +51.5% | −50.3% | −55.4% | +4.9% | −78.9% | |
| Buybacks | −0.53 | −0.75 | −1.15 | −0.15 | −0.12 | −1.04 | −0.90 | 0.00 | −0.05 | 0.00 |
| Dividends paid | −0.29 | −0.31 | −0.31 | −0.31 | −0.31 | −0.34 | −0.39 | −0.38 | −0.38 | −0.30 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.09 | 1.20 | 1.50 | 1.95 | 2.92 | 3.04 | 1.96 | 1.57 | 1.28 | 0.67 |
| Total debt | 4.44 | 4.77 | 4.99 | 4.70 | 5.36 | 5.23 | 7.61 | 7.21 | 6.61 | 6.17 |
| Net cash (debt) | −3.35 | −3.57 | −3.50 | −2.75 | −2.43 | −2.18 | −5.65 | −5.64 | −5.33 | −5.50 |
| Shareholders’ equity | 4.77 | 4.20 | 2.29 | 3.20 | 3.89 | 4.85 | 2.34 | 2.36 | 2.68 | 2.73 |
| Debt to equity | 0.93 | 1.14 | 2.18 | 1.47 | 1.38 | 1.08 | 3.26 | 3.05 | 2.46 | 2.26 |
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 | ||||||||||
| 1.09 | 1.20 | 1.50 | 1.95 | 2.92 | 3.04 | 1.96 | 1.57 | 1.28 | 0.67 | |
| 2.71 | 2.67 | 2.21 | 2.20 | 3.11 | 3.10 | 1.56 | 1.53 | 1.32 | 1.28 | |
| 2.62 | 2.99 | 2.53 | 2.44 | 2.30 | 2.72 | 2.09 | 2.25 | 2.04 | 2.31 | |
| 3.81 | 4.03 | 3.41 | 3.30 | 3.20 | 2.81 | 2.10 | 2.23 | 2.28 | 2.19 | |
| 2.96 | 3.12 | 2.45 | 2.44 | 2.50 | 2.49 | 3.33 | 3.33 | 3.32 | 3.10 | |
| 19.15 | 20.04 | 18.35 | 18.97 | 20.44 | 20.29 | 17.12 | 17.31 | 16.30 | 16.00 | |
| Growth | +4.6% | −8.4% | +3.4% | +7.7% | −0.7% | −15.6% | +1.1% | −5.8% | −1.8% | |
| Liabilities | ||||||||||
| 0.56 | 0.38 | 0.95 | 0.56 | 0.30 | 0.30 | 0.25 | 0.80 | 1.85 | 0.59 | |
| 3.88 | 4.39 | 4.05 | 4.14 | 5.06 | 4.93 | 7.36 | 6.41 | 4.76 | 5.58 | |
| calc | 4.44 | 4.77 | 4.99 | 4.70 | 5.36 | 5.23 | 7.61 | 7.21 | 6.61 | 6.17 |
| Equity | ||||||||||
| 7.31 | 7.35 | 6.93 | 7.87 | 8.73 | 10.17 | 8.26 | 8.36 | 1.31 | 1.33 | |
| 4.77 | 4.20 | 2.29 | 3.20 | 3.89 | 4.85 | 2.34 | 2.36 | 2.68 | 2.73 | |
| Growth | −12.0% | −45.4% | +39.5% | +21.6% | +24.7% | −51.8% | +1.1% | +13.6% | +1.6% | |
| Per share and net cash | ||||||||||
| calc | −3.35 | −3.57 | −3.50 | −2.75 | −2.43 | −2.18 | −5.65 | −5.64 | −5.33 | −5.50 |
| 74.0 | 71.0 | 64.0 | 63.0 | 63.0 | 59.0 | 54.0 | 55.0 | 55.0 | 56.0 | |
| calc | 64.50 | 59.13 | 35.80 | 50.71 | 61.67 | 82.14 | 43.26 | 42.95 | 48.78 | 48.68 |
Lines marked calc are worked out here from filed figures; point at one for how.