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 | 7.67 | 7.80 | 7.93 | 7.98 | 6.13 | 6.83 | 6.94 | 7.39 | 7.68 | 8.23 |
| Growth | +1.8% | +1.7% | +0.6% | −23.2% | +11.4% | +1.6% | +6.5% | +3.8% | +7.2% | |
| Operating income | 0.82 | 0.80 | 0.03 | 1.14 | 0.08 | 0.86 | 0.70 | 1.28 | 1.29 | 1.10 |
| Net income | 0.31 | 1.81 | −0.38 | 1.13 | −0.14 | 0.40 | 0.23 | 1.02 | 0.90 | 0.71 |
| Growth | +492.9% | −120.9% | −112.3% | −42.4% | +342.5% | −11.7% | −22.0% | |||
| EPS, diluted | 1.51 | 8.90 | −1.86 | 5.47 | −0.67 | 1.91 | 1.10 | 4.88 | 4.43 | 3.55 |
| Growth | +489.4% | −120.9% | −112.2% | −42.4% | +343.6% | −9.2% | −19.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 10.7% | 10.2% | 0.4% | 14.3% | 1.4% | 12.6% | 10.0% | 17.3% | 16.7% | 13.3% |
| Net margin | 4.0% | 23.2% | −4.8% | 14.2% | −2.3% | 5.9% | 3.3% | 13.8% | 11.8% | 8.6% |
| Free cash flow margin | 18.9% | 18.3% | 20.0% | 17.3% | 17.8% | 19.9% | 16.8% | 17.5% | 16.9% | 17.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.63 | 1.58 | 1.75 | 1.59 | 1.20 | 1.50 | 1.36 | 1.58 | 1.50 | 1.70 |
| Capital expenditure | −0.18 | −0.16 | −0.16 | −0.21 | −0.11 | −0.14 | −0.19 | −0.29 | −0.20 | −0.22 |
| Free cash flow | 1.45 | 1.43 | 1.58 | 1.38 | 1.09 | 1.36 | 1.17 | 1.29 | 1.30 | 1.47 |
| Growth | −1.5% | +11.1% | −13.0% | −20.8% | +24.1% | −13.8% | +10.5% | +0.4% | +13.7% | |
| Buybacks | −0.42 | n/a | n/a | n/a | n/a | n/a | −0.13 | −0.69 | −0.87 | −0.49 |
| Dividends paid | −0.19 | −0.19 | −0.20 | −0.20 | −0.20 | −0.20 | −0.20 | −0.20 | −0.20 | −0.19 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.63 | 0.52 | 0.54 | 0.62 | 0.80 | 0.38 | 0.38 | 0.42 | 0.53 | 0.59 |
| Total debt | 11.24 | 10.14 | 8.94 | 8.22 | 8.13 | 7.07 | 5.70 | 5.77 | 6.20 | 7.52 |
| Net cash (debt) | −10.61 | −9.62 | −8.40 | −7.60 | −7.32 | −6.69 | −5.32 | −5.35 | −5.68 | −6.93 |
| Shareholders’ equity | 9.67 | 11.74 | 11.27 | 12.39 | 12.19 | 12.66 | 12.02 | 12.48 | 12.47 | 12.70 |
| Debt to equity | 1.16 | 0.86 | 0.79 | 0.66 | 0.67 | 0.56 | 0.47 | 0.46 | 0.50 | 0.59 |
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 | ||||||||||
| 10.7% | 10.2% | 0.4% | 14.3% | 1.4% | 12.6% | 10.0% | 17.3% | 16.7% | 13.3% | |
| 5.2% | 6.0% | −3.4% | 11.3% | −1.7% | 7.3% | 5.8% | 14.4% | 13.5% | 10.1% | |
| 4.0% | 23.2% | −4.8% | 14.2% | −2.3% | 5.9% | 3.3% | 13.8% | 11.8% | 8.6% | |
| 18.9% | 18.3% | 20.0% | 17.3% | 17.8% | 19.9% | 16.8% | 17.5% | 16.9% | 17.9% | |
| Spending | ||||||||||
| 38.4% | 39.8% | 42.6% | 41.9% | 44.3% | 41.6% | 39.8% | 38.4% | 38.2% | 39.6% | |
| 2.4% | 2.0% | 2.1% | 2.6% | 1.8% | 2.1% | 2.7% | 3.9% | 2.7% | 2.7% | |
| 23.8% | −290.3% | n/a | −24.9% | n/a | 10.7% | 27.8% | 4.0% | 12.7% | 15.1% | |
| Returns | ||||||||||
| 3.2% | 15.5% | −3.4% | 9.1% | −1.1% | 3.2% | 1.9% | 8.2% | 7.2% | 5.6% | |
| 1.1% | 7.0% | −1.6% | 4.6% | −0.6% | 1.7% | 1.1% | 4.8% | 4.2% | 3.1% | |
| Balance and payout | ||||||||||
| 1.16 | 0.86 | 0.79 | 0.66 | 0.67 | 0.56 | 0.47 | 0.46 | 0.50 | 0.59 | |
| 63.8% | 54.9% | 53.3% | 49.7% | 50.0% | 46.0% | 42.9% | 41.9% | 41.6% | 45.0% | |
| 61.6% | 10.7% | n/a | 17.4% | n/a | 49.8% | 86.9% | 19.6% | 21.7% | 27.0% | |
| 41.7% | 13.6% | 12.3% | 14.3% | 18.2% | 14.8% | 28.0% | 69.2% | 82.1% | 46.0% | |