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 | 2.68 | 3.07 | 3.37 | 3.59 | 3.13 | 3.33 | 7.32 | 9.62 | 5.38 | 5.14 |
| Growth | +14.7% | +9.9% | +6.4% | −12.8% | +6.4% | +120.0% | +31.4% | −44.1% | −4.4% | |
| Operating income | 0.60 | 0.57 | 0.91 | 0.67 | 0.51 | 0.80 | 2.47 | 0.25 | −1.78 | −0.37 |
| Net income | 0.64 | 0.05 | 0.69 | 0.53 | 0.38 | 0.12 | 2.69 | 1.57 | −1.18 | −0.51 |
| Growth | −91.5% | +1,164.5% | −23.1% | −29.5% | −67.1% | +2,075.0% | −41.5% | −175.0% | ||
| EPS, diluted | 5.68 | 0.49 | 6.34 | 5.02 | 3.52 | 1.06 | 22.84 | 13.36 | −11.20 | −5.76 |
| Growth | −91.4% | +1,193.9% | −20.8% | −29.9% | −69.9% | +2,054.7% | −41.5% | −183.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.2% | 36.0% | 36.1% | 35.0% | 31.8% | 30.0% | 42.0% | 12.3% | 1.2% | 13.0% |
| Operating margin | 22.4% | 18.6% | 27.0% | 18.6% | 16.2% | 24.0% | 33.7% | 2.6% | −33.0% | −7.1% |
| Net margin | 24.0% | 1.8% | 20.6% | 14.9% | 12.0% | 3.7% | 36.7% | 16.4% | −21.9% | −9.9% |
| Free cash flow margin | 20.1% | −0.4% | −4.6% | −3.7% | −1.6% | −18.3% | 8.8% | −8.6% | −18.5% | 13.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.74 | 0.30 | 0.55 | 0.72 | 0.80 | 0.34 | 1.91 | 1.33 | 0.69 | 1.28 |
| Capital expenditure | −0.20 | −0.32 | −0.70 | −0.85 | −0.85 | −0.95 | −1.26 | −2.15 | −1.68 | −0.59 |
| Free cash flow | 0.54 | −0.01 | −0.15 | −0.13 | −0.05 | −0.61 | 0.65 | −0.83 | −0.99 | 0.69 |
| Growth | −102.5% | −228.1% | ||||||||
| Buybacks | 0.00 | −0.25 | −0.50 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.14 | −0.14 | −0.14 | −0.15 | −0.16 | −0.18 | −0.18 | −0.19 | −0.19 | −0.19 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.27 | 1.14 | 0.56 | 0.61 | 0.75 | 0.44 | 1.50 | 0.89 | 1.19 | 1.62 |
| Total debt | 2.37 | 1.84 | 1.71 | 3.05 | 3.57 | 2.39 | 3.22 | 4.17 | 3.52 | 3.19 |
| Net cash (debt) | −0.10 | −0.70 | −1.15 | −2.44 | −2.83 | −1.95 | −1.72 | −3.28 | −2.32 | −1.58 |
| Shareholders’ equity | 3.80 | 3.67 | 3.59 | 3.93 | 4.27 | 5.63 | 7.98 | 9.41 | 9.96 | 9.53 |
| Debt to equity | 0.62 | 0.50 | 0.48 | 0.78 | 0.84 | 0.43 | 0.40 | 0.44 | 0.35 | 0.33 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.27 | 1.14 | 0.56 | 0.61 | 0.75 | 0.44 | 1.50 | 0.89 | 1.19 | 1.62 | |
| 0.49 | 0.53 | 0.61 | 0.61 | 0.53 | 0.56 | 1.19 | 1.21 | 0.74 | 0.59 | |
| 0.45 | 0.59 | 0.70 | 0.77 | 0.75 | 0.80 | 2.08 | 2.16 | 1.50 | 1.18 | |
| 2.36 | 2.49 | 3.02 | 4.91 | 5.35 | 5.91 | 6.96 | 9.50 | 9.33 | 8.61 | |
| 1.54 | 1.61 | 1.57 | 1.58 | 1.67 | 1.60 | 1.62 | 1.63 | 1.58 | 1.50 | |
| 8.16 | 7.75 | 7.58 | 9.86 | 10.45 | 10.97 | 15.46 | 18.27 | 16.61 | 16.37 | |
| Growth | −5.0% | −2.2% | +30.1% | +6.0% | +5.0% | +40.8% | +18.2% | −9.1% | −1.4% | |
| Liabilities | ||||||||||
| 0.25 | 0.42 | 0.31 | 0.19 | 0.80 | 0.39 | 0.00 | 0.63 | 0.40 | 0.07 | |
| 2.12 | 1.42 | 1.40 | 2.86 | 2.77 | 2.00 | 3.21 | 3.54 | 3.12 | 3.12 | |
| calc | 2.37 | 1.84 | 1.71 | 3.05 | 3.57 | 2.39 | 3.22 | 4.17 | 3.52 | 3.19 |
| Equity | ||||||||||
| 2.12 | 2.04 | 2.57 | 2.94 | 3.16 | 3.10 | 5.60 | 6.99 | 5.48 | 4.61 | |
| 3.80 | 3.67 | 3.59 | 3.93 | 4.27 | 5.63 | 7.98 | 9.41 | 9.96 | 9.53 | |
| Growth | −3.2% | −2.4% | +9.7% | +8.5% | +31.8% | +41.9% | +17.9% | +5.8% | −4.3% | |
| Per share and net cash | ||||||||||
| calc | −0.10 | −0.70 | −1.15 | −2.44 | −2.83 | −1.95 | −1.72 | −3.28 | −2.32 | −1.58 |
| 112.5 | 110.5 | 105.6 | 106.0 | 106.8 | 117.0 | 117.2 | 117.4 | 117.6 | 117.7 | |
| calc | 33.73 | 33.24 | 33.95 | 37.08 | 39.95 | 48.07 | 68.13 | 80.20 | 84.74 | 80.99 |
Lines marked calc are worked out here from filed figures; point at one for how.