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 | 7.52 | 6.85 | 7.60 | 6.80 | 5.42 | 7.67 | 8.02 | 6.11 | 6.04 | 5.68 |
| Growth | −9.0% | +11.1% | −10.6% | −20.2% | +41.5% | +4.6% | −23.8% | −1.2% | −5.8% | |
| Operating income | 0.66 | 0.73 | 0.83 | 0.47 | 0.43 | 0.73 | 0.67 | 0.08 | −0.03 | −0.13 |
| Net income | 0.33 | 0.64 | 0.34 | 0.56 | 1.03 | 1.05 | 0.46 | 0.10 | −0.19 | −0.28 |
| Growth | +95.1% | −47.0% | +66.8% | +84.0% | +1.1% | −56.0% | −78.0% | −287.1% | ||
| EPS, diluted | 1.36 | 2.61 | 1.39 | 2.44 | 4.66 | 4.72 | 2.27 | 0.57 | −1.10 | −1.65 |
| Growth | +91.9% | −46.7% | +75.5% | +91.0% | +1.3% | −51.9% | −74.9% | −293.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.2% | 24.1% | 23.2% | 20.3% | 18.0% | 20.7% | 19.3% | 14.8% | 14.3% | 13.2% |
| Operating margin | 8.8% | 10.7% | 10.9% | 6.9% | 8.0% | 9.5% | 8.4% | 1.4% | −0.4% | −2.3% |
| Net margin | 4.3% | 9.3% | 4.4% | 8.3% | 19.1% | 13.6% | 5.7% | 1.7% | −3.1% | −5.0% |
| Free cash flow margin | 10.2% | 14.4% | 12.6% | 9.2% | 0.3% | 8.2% | 8.0% | −0.3% | 1.3% | 2.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.09 | 1.22 | 1.21 | 0.90 | 0.25 | 0.95 | 0.91 | 0.21 | 0.26 | 0.29 |
| Capital expenditure | −0.32 | −0.23 | −0.25 | −0.27 | −0.24 | −0.33 | −0.27 | −0.23 | −0.18 | −0.17 |
| Free cash flow | 0.77 | 0.99 | 0.96 | 0.62 | 0.02 | 0.63 | 0.64 | −0.02 | 0.08 | 0.12 |
| Growth | +27.9% | −2.9% | −34.8% | −97.4% | +3,812.5% | +2.6% | −103.3% | +46.8% | ||
| Buybacks | n/a | n/a | −0.28 | −0.21 | −0.10 | −0.20 | −1.01 | −0.35 | −0.00 | 0.00 |
| Dividends paid | −0.12 | −0.12 | −0.16 | −0.15 | −0.14 | −0.16 | −0.17 | −0.17 | −0.17 | −0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.39 | 0.47 | 0.34 | 0.53 | 1.59 | 1.04 | 0.65 | 0.54 | 0.34 | 0.43 |
| Total debt | 4.12 | 2.26 | 2.32 | 2.39 | 2.12 | 1.55 | 1.74 | 1.69 | 1.84 | 2.01 |
| Net cash (debt) | −3.74 | −1.79 | −1.98 | −1.86 | −0.53 | −0.51 | −1.08 | −1.15 | −1.50 | −1.58 |
| Shareholders’ equity | 1.29 | 2.62 | 2.52 | 2.69 | 3.52 | 4.38 | 3.62 | 3.25 | 2.96 | 2.75 |
| Debt to equity | 3.20 | 0.86 | 0.92 | 0.89 | 0.60 | 0.35 | 0.48 | 0.52 | 0.62 | 0.73 |
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 | ||||||||||
| 20.2% | 24.1% | 23.2% | 20.3% | 18.0% | 20.7% | 19.3% | 14.8% | 14.3% | 13.2% | |
| 8.8% | 10.7% | 10.9% | 6.9% | 8.0% | 9.5% | 8.4% | 1.4% | −0.4% | −2.3% | |
| 6.3% | 7.8% | 9.7% | 5.8% | 6.1% | 16.2% | 8.7% | 1.6% | −0.6% | −3.4% | |
| 4.3% | 9.3% | 4.4% | 8.3% | 19.1% | 13.6% | 5.7% | 1.7% | −3.1% | −5.0% | |
| 10.2% | 14.4% | 12.6% | 9.2% | 0.3% | 8.2% | 8.0% | −0.3% | 1.3% | 2.0% | |
| Spending | ||||||||||
| 1.8% | 1.9% | 1.9% | 2.0% | 2.2% | 1.8% | 1.6% | 1.9% | 2.0% | 2.1% | |
| 10.3% | 11.1% | 10.4% | 11.6% | 12.4% | 9.6% | 8.9% | 11.3% | 11.1% | 11.8% | |
| 4.2% | 3.4% | 3.3% | 4.0% | 4.4% | 4.3% | 3.4% | 3.8% | 3.0% | 3.0% | |
| 23.0% | 3.8% | 6.1% | −9.7% | 12.7% | 15.3% | 26.7% | 64.6% | n/a | n/a | |
| Returns | ||||||||||
| 25.3% | 24.3% | 13.4% | 20.9% | 29.4% | 23.9% | 12.7% | 3.1% | −6.4% | −10.3% | |
| 3.5% | 6.2% | 4.2% | 6.8% | 11.9% | 11.1% | 5.6% | 1.4% | −2.7% | −4.0% | |
| Balance and payout | ||||||||||
| 3.20 | 0.86 | 0.92 | 0.89 | 0.60 | 0.35 | 0.48 | 0.52 | 0.62 | 0.73 | |
| 84.0% | 67.1% | 65.4% | 66.1% | 57.8% | 51.5% | 53.3% | 52.0% | 55.5% | 57.8% | |
| 36.8% | 18.9% | 46.3% | 26.7% | 13.9% | 15.2% | 37.2% | 167.3% | n/a | n/a | |
| 15.6% | 12.2% | 45.3% | 57.5% | 1,500.0% | 57.3% | 183.2% | n/a | 225.3% | 125.9% | |