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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 23.2% | 23.4% | 24.0% | 23.1% | 27.9% | 24.3% | 20.2% | 19.8% | 18.8% | 18.1% | |
| −3.4% | −4.9% | −4.7% | −2.7% | −2.0% | 5.8% | 0.8% | 0.8% | 7.3% | 0.6% | |
| −11.0% | −11.0% | 11.2% | 3.0% | 0.5% | −3.7% | −4.3% | 2.0% | 13.7% | 7.4% | |
| 5.4% | 3.1% | 2.1% | 0.6% | 8.9% | −1.9% | −14.6% | −37.0% | −37.8% | −13.3% | |
| Spending | ||||||||||
| 1.9% | 2.0% | 1.8% | 1.9% | 1.7% | 1.5% | 1.6% | 2.0% | 2.3% | 2.0% | |
| 22.8% | 20.7% | 19.8% | 23.6% | 19.7% | 19.0% | 36.1% | 61.0% | 60.2% | 48.5% | |
| n/a | n/a | n/a | n/a | n/a | −20.7% | 276.0% | 251.0% | 6.6% | −241.3% | |
| Returns | ||||||||||
| −40.4% | −47.1% | 37.5% | 10.1% | 1.7% | −14.6% | −22.4% | 10.0% | 46.1% | 22.4% | |
| −3.1% | −3.5% | 3.7% | 0.9% | 0.1% | −1.2% | −1.4% | 0.6% | 3.5% | 1.8% | |
| Balance and payout | ||||||||||
| n/a | n/a | 28.6% | 119.5% | 828.3% | n/a | n/a | 178.3% | 28.8% | 55.1% | |
| 66.8% | 96.9% | 155.0% | 593.4% | 44.6% | n/a | n/a | n/a | n/a | n/a | |