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 | 26.30 | 26.08 | 26.27 | 24.98 | 26.19 | 26.04 | 26.49 | 26.64 | 25.85 | 24.94 |
| Growth | −0.9% | +0.7% | −4.9% | +4.8% | −0.5% | +1.7% | +0.6% | −3.0% | −3.5% | |
| Operating income | 5.60 | 6.06 | −10.21 | 3.07 | 2.13 | 3.46 | 3.63 | 4.57 | 1.68 | −4.67 |
| Net income | 3.60 | 10.94 | −10.19 | 1.94 | 0.36 | 1.01 | 2.36 | 2.86 | 2.74 | −5.85 |
| Growth | +204.3% | −193.2% | −81.6% | +184.3% | +133.5% | +20.8% | −3.9% | −313.0% | ||
| EPS, diluted | 2.78 | 8.91 | −8.36 | 1.58 | 0.29 | 0.82 | 1.91 | 2.31 | 2.26 | −4.93 |
| Growth | +220.5% | −193.8% | −81.6% | +182.8% | +132.9% | +20.9% | −2.2% | −318.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.8% | 34.6% | 34.0% | 32.6% | 35.0% | 33.3% | 30.7% | 33.5% | 34.7% | 33.3% |
| Operating margin | 21.3% | 23.2% | −38.8% | 12.3% | 8.1% | 13.3% | 13.7% | 17.2% | 6.5% | −18.7% |
| Net margin | 13.7% | 42.0% | −38.8% | 7.7% | 1.4% | 3.9% | 8.9% | 10.7% | 10.6% | −23.4% |
| Free cash flow margin | 5.3% | −2.7% | 6.7% | 11.1% | 16.5% | 17.1% | 5.9% | 11.1% | 12.2% | 14.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.65 | 0.50 | 2.57 | 3.55 | 4.93 | 5.36 | 2.47 | 3.98 | 4.18 | 4.46 |
| Capital expenditure | −1.25 | −1.19 | −0.83 | −0.77 | −0.60 | −0.91 | −0.92 | −1.01 | −1.02 | −0.80 |
| Free cash flow | 1.40 | −0.69 | 1.75 | 2.78 | 4.33 | 4.46 | 1.55 | 2.96 | 3.16 | 3.66 |
| Growth | −149.5% | +59.3% | +55.6% | +2.9% | −65.2% | +90.8% | +6.6% | +15.9% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −0.27 | −0.28 | −0.46 | −0.99 | −0.44 |
| Dividends paid | −3.58 | −2.89 | −3.18 | −1.95 | −1.96 | −1.96 | −1.96 | −1.97 | −1.93 | −1.90 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.20 | 1.63 | 1.13 | 2.28 | 3.42 | 3.45 | 1.04 | 1.40 | 1.33 | 2.62 |
| Shareholders’ equity | 57.36 | 65.86 | 51.66 | 51.62 | 50.10 | 49.30 | 48.68 | 49.53 | 49.19 | 41.66 |
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 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2020 26 Dec 2020 | FY2021 25 Dec 2021 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 4.20 | 1.63 | 1.13 | 2.28 | 3.42 | 3.45 | 1.04 | 1.40 | 1.33 | 2.62 | |
| 0.77 | 0.92 | 2.13 | 1.97 | 2.06 | 1.96 | 2.12 | 2.11 | 2.15 | 2.25 | |
| 2.68 | 2.76 | 2.67 | 2.72 | 2.77 | 2.73 | 3.65 | 3.61 | 3.38 | 3.17 | |
| 6.69 | 7.06 | 7.08 | 7.06 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 44.13 | 44.83 | 36.50 | 35.55 | 33.09 | 31.30 | 30.83 | 30.46 | 28.67 | 22.18 | |
| 120.48 | 120.09 | 103.46 | 101.45 | 99.83 | 93.39 | 90.51 | 90.34 | 88.29 | 81.79 | |
| Growth | −0.3% | −13.8% | −1.9% | −1.6% | −6.4% | −3.1% | −0.2% | −2.3% | −7.4% | |
| Liabilities | ||||||||||
| 62.91 | 54.02 | 51.68 | 49.70 | 49.59 | 43.94 | 41.64 | 40.62 | 38.96 | 40.00 | |
| Equity | ||||||||||
| 0.59 | 8.50 | −4.85 | −3.06 | −2.69 | −1.68 | 0.49 | 1.37 | 2.17 | −4.63 | |
| 57.36 | 65.86 | 51.66 | 51.62 | 50.10 | 49.30 | 48.68 | 49.53 | 49.19 | 41.66 | |
| Growth | +14.8% | −21.6% | −0.1% | −2.9% | −1.6% | −1.3% | +1.7% | −0.7% | −15.3% | |
| Per share and net cash | ||||||||||
| 1,217 | 1,219 | 1,220 | 1,221 | 1,223 | 1,224 | 1,225 | 1,218 | 1,195 | 1,184 | |
| calc | 47.13 | 54.03 | 42.34 | 42.28 | 40.97 | 40.28 | 39.74 | 40.66 | 41.16 | 35.19 |
Lines marked calc are worked out here from filed figures; point at one for how.