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 | 10.28 | 10.53 | 10.74 | 10.19 | 9.66 | 11.14 | 12.62 | 12.67 | 12.28 | 12.23 |
| Growth | +2.4% | +2.0% | −5.1% | −5.2% | +15.3% | +13.2% | +0.4% | −3.1% | −0.4% | |
| Net income | −1.13 | −1.16 | 1.20 | 0.30 | 0.05 | −0.41 | −0.55 | 0.25 | 1.68 | 0.91 |
| Growth | −74.8% | −84.8% | −989.1% | +574.3% | −45.8% | |||||
| EPS, diluted | −1.72 | −1.76 | 1.81 | 0.45 | 0.07 | −0.61 | −0.82 | 0.35 | 2.36 | 1.26 |
| Growth | −75.1% | −84.4% | −971.4% | +574.3% | −46.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.2% | 23.4% | 24.0% | 23.1% | 27.9% | 24.3% | 20.2% | 19.8% | 18.8% | 18.1% |
| Net margin | −11.0% | −11.0% | 11.2% | 3.0% | 0.5% | −3.7% | −4.3% | 2.0% | 13.7% | 7.4% |
| Free cash flow margin | 5.4% | 3.1% | 2.1% | 0.6% | 8.9% | −1.9% | −14.6% | −37.0% | −37.8% | −13.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.90 | 2.50 | 2.34 | 2.47 | 2.76 | 1.90 | 2.72 | 3.03 | 2.75 | 4.31 |
| Capital expenditure | −2.35 | −2.18 | −2.12 | −2.41 | −1.90 | −2.12 | −4.55 | −7.72 | −7.39 | −5.93 |
| Free cash flow | 0.55 | 0.33 | 0.22 | 0.06 | 0.86 | −0.21 | −1.84 | −4.69 | −4.64 | −1.62 |
| Growth | −40.8% | −32.1% | −72.5% | +1,301.6% | −125.0% | |||||
| Buybacks | −0.08 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.29 | −0.32 | −0.34 | −0.36 | −0.38 | −0.40 | −0.42 | −0.44 | −0.48 | −0.50 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.24 | 0.95 | 1.17 | 1.03 | 1.09 | 0.94 | 1.37 | 1.43 | 1.52 | 1.38 |
| Shareholders’ equity | 2.79 | 2.47 | 3.21 | 3.00 | 2.63 | 2.80 | 2.44 | 2.49 | 3.64 | 4.06 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 2.90 | 2.50 | 2.34 | 2.47 | 2.76 | 1.90 | 2.72 | 3.03 | 2.75 | 4.31 | |
| Growth | −13.6% | −6.4% | +5.2% | +11.7% | −31.0% | +42.7% | +11.7% | −9.3% | +56.5% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1.15 | −1.26 | −1.46 | |
| Investment | ||||||||||
| −2.35 | −2.18 | −2.12 | −2.41 | −1.90 | −2.12 | −4.55 | −7.72 | −7.39 | −5.93 | |
| calc | 0.55 | 0.33 | 0.22 | 0.06 | 0.86 | −0.21 | −1.84 | −4.69 | −4.64 | −1.62 |
| Growth | −40.8% | −32.1% | −72.5% | +1,301.6% | −125.0% | |||||
| calc | 0.84 | 0.50 | 0.33 | 0.09 | 1.28 | −0.32 | −2.75 | −6.59 | −6.51 | −2.27 |
| −2.14 | −2.60 | −0.51 | −2.72 | −2.30 | −3.05 | −5.84 | −8.19 | −7.70 | −6.21 | |
| Financing | ||||||||||
| −0.75 | 0.04 | −1.64 | −0.09 | −0.08 | 0.80 | 3.76 | 5.41 | 4.96 | 1.98 | |
| −0.29 | −0.32 | −0.34 | −0.36 | −0.38 | −0.40 | −0.42 | −0.44 | −0.48 | −0.50 | |
| −0.08 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.