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.
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.59 | 2.75 | 2.91 | 2.82 | 1.98 | 2.92 | 3.24 | 3.20 | 3.27 | 3.62 |
| Growth | +6.4% | +5.7% | −2.9% | −29.8% | +47.5% | +10.9% | −1.4% | +2.3% | +10.7% | |
| Operating income | 0.37 | 0.40 | 0.40 | 0.29 | −0.18 | 0.65 | 0.60 | 0.64 | 0.62 | 0.62 |
| Net income | 0.35 | 0.36 | 0.35 | 0.26 | −0.23 | 0.61 | 0.54 | 0.53 | 0.40 | 0.40 |
| Growth | +4.5% | −3.2% | −25.9% | −186.7% | −10.8% | −1.5% | −24.9% | −0.5% | ||
| EPS, diluted | 1.47 | 1.61 | 1.66 | 1.27 | −1.14 | 3.07 | 2.93 | 3.03 | 2.46 | 2.61 |
| Growth | +9.5% | +3.1% | −23.5% | −189.8% | −4.6% | +3.4% | −18.8% | +6.1% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.8% | 29.1% | 27.7% | 24.9% | 12.6% | 32.2% | 30.6% | 27.5% | 30.7% | 31.2% |
| Operating margin | 14.4% | 14.6% | 13.9% | 10.2% | −9.1% | 22.3% | 18.6% | 20.1% | 18.9% | 17.1% |
| Net margin | 13.4% | 13.2% | 12.1% | 9.2% | −11.4% | 20.8% | 16.7% | 16.7% | 12.3% | 11.0% |
| Free cash flow margin | 15.8% | 19.0% | 14.8% | 8.2% | 18.4% | 16.8% | 5.4% | 10.7% | 10.9% | 13.8% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.54 | 0.61 | 0.54 | 0.36 | 0.42 | 0.62 | 0.41 | 0.55 | 0.50 | 0.61 |
| Capital expenditure | −0.13 | −0.09 | −0.11 | −0.13 | −0.05 | −0.13 | −0.24 | −0.20 | −0.15 | −0.11 |
| Free cash flow | 0.41 | 0.52 | 0.43 | 0.23 | 0.36 | 0.49 | 0.17 | 0.34 | 0.36 | 0.50 |
| Growth | +27.6% | −17.4% | −46.1% | +56.8% | +34.5% | −64.4% | +96.9% | +3.7% | +40.4% | |
| Dividends paid | −0.07 | −0.08 | −0.09 | −0.11 | −0.03 | −0.09 | −0.12 | −0.13 | −0.13 | −0.14 |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.04 | 0.05 | 0.05 | 0.06 | 0.51 | 0.18 | 0.15 | 0.09 | 0.10 | 0.28 |
| Total debt | 0.60 | 0.63 | 0.67 | 0.85 | 1.00 | 0.60 | 0.78 | 0.69 | 1.24 | 3.86 |
| Net cash (debt) | −0.56 | −0.58 | −0.62 | −0.78 | −0.49 | −0.42 | −0.63 | −0.60 | −1.14 | −3.58 |
| Shareholders’ equity | 2.12 | 2.05 | 1.94 | 1.83 | 1.56 | 1.92 | 1.88 | 1.96 | 1.46 | 3.56 |
| Debt to equity | 0.28 | 0.31 | 0.35 | 0.46 | 0.64 | 0.31 | 0.41 | 0.35 | 0.85 | 1.08 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Jan 2017 | FY2017 31 Dec 2017 | FY2018 30 Dec 2018 | FY2019 29 Dec 2019 | FY2021 3 Jan 2021 | FY2022 2 Jan 2022 | FY2023 1 Jan 2023 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 27.8% | 29.1% | 27.7% | 24.9% | 12.6% | 32.2% | 30.6% | 27.5% | 30.7% | 31.2% | |
| 14.4% | 14.6% | 13.9% | 10.2% | −9.1% | 22.3% | 18.6% | 20.1% | 18.9% | 17.1% | |
| 13.6% | 13.7% | 12.8% | 8.8% | −11.6% | 21.4% | 17.5% | 17.7% | 15.7% | 13.0% | |
| 13.4% | 13.2% | 12.1% | 9.2% | −11.4% | 20.8% | 16.7% | 16.7% | 12.3% | 11.0% | |
| 15.8% | 19.0% | 14.8% | 8.2% | 18.4% | 16.8% | 5.4% | 10.7% | 10.9% | 13.8% | |
| Spending | ||||||||||
| 13.0% | 13.7% | 12.5% | 12.1% | 13.7% | 10.7% | 10.1% | 10.3% | 11.9% | 10.8% | |
| 5.0% | 3.3% | 3.7% | 4.6% | 2.6% | 4.4% | 7.4% | 6.4% | 4.4% | 2.9% | |
| 1.5% | 3.8% | 5.7% | −4.0% | n/a | 2.8% | 4.4% | 5.4% | 22.0% | 16.4% | |
| Returns | ||||||||||
| 16.4% | 17.7% | 18.1% | 14.2% | −14.5% | 31.6% | 28.8% | 27.3% | 27.5% | 11.2% | |
| 11.6% | 12.2% | 11.7% | 8.1% | −7.5% | 19.4% | 15.7% | 15.2% | 10.8% | 3.8% | |
| Balance and payout | ||||||||||
| 0.28 | 0.31 | 0.35 | 0.46 | 0.64 | 0.31 | 0.41 | 0.35 | 0.85 | 1.08 | |
| 29.1% | 31.2% | 35.6% | 42.9% | 48.4% | 38.8% | 45.3% | 44.3% | 60.8% | 66.0% | |
| 21.5% | 23.4% | 27.0% | 42.5% | n/a | 14.9% | 22.9% | 24.7% | 33.3% | 33.9% | |
| 18.2% | 16.3% | 21.9% | 47.5% | 8.4% | 18.5% | 71.0% | 38.4% | 37.5% | 27.1% | |