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 | 5.36 | 5.42 | 5.56 | 5.27 | 5.04 | 6.96 | 10.02 | 7.54 | 6.84 | 7.15 |
| Growth | +1.0% | +2.5% | −5.1% | −4.3% | +37.9% | +44.0% | −24.8% | −9.2% | +4.6% | |
| Operating income | −0.00 | 0.63 | 1.52 | 0.76 | 0.20 | 1.21 | 3.52 | 1.14 | 0.78 | 0.58 |
| Net income | −0.12 | 0.36 | 1.24 | 0.48 | 0.01 | 0.78 | 2.16 | 0.65 | 0.41 | 0.23 |
| Growth | +240.7% | −61.7% | −97.7% | +7,018.2% | +175.7% | −70.0% | −37.1% | −44.5% | ||
| EPS, diluted | −0.10 | 0.29 | 0.97 | 0.37 | 0.01 | 0.60 | 1.67 | 0.50 | 0.32 | 0.18 |
| Growth | +234.5% | −61.9% | −97.3% | +5,900.0% | +178.3% | −70.1% | −36.0% | −43.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.0% | 30.9% | 33.4% | 34.5% | 29.5% | 37.5% | 50.2% | 35.4% | 33.0% | 30.6% |
| Operating margin | −0.1% | 11.6% | 27.3% | 14.3% | 4.0% | 17.4% | 35.1% | 15.1% | 11.3% | 8.1% |
| Net margin | −2.3% | 6.7% | 22.3% | 9.0% | 0.2% | 11.3% | 21.6% | 8.6% | 5.9% | 3.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.97 | 0.85 | 0.62 | 0.99 | 0.80 | 1.07 | 2.13 | 1.71 | 1.47 | 1.06 |
| Dividends paid | −0.16 | −0.24 | −0.24 | −0.27 | −0.12 | −0.28 | −1.17 | −0.47 | −0.25 | −0.22 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.09 | 0.08 | 0.12 | 0.10 | 0.21 | 0.47 | 0.42 | 0.42 | 0.33 | 0.29 |
| Total debt | 2.80 | 2.39 | 1.82 | 2.18 | 2.05 | 2.44 | 2.31 | 1.83 | 1.91 | 1.88 |
| Net cash (debt) | −2.71 | −2.31 | −1.69 | −2.09 | −1.84 | −1.96 | −1.90 | −1.41 | −1.58 | −1.59 |
| Shareholders’ equity | 2.57 | 2.86 | 3.78 | 3.93 | 3.93 | 4.53 | 5.46 | 5.77 | 5.72 | 5.98 |
| Debt to equity | 1.09 | 0.84 | 0.48 | 0.56 | 0.52 | 0.54 | 0.42 | 0.32 | 0.33 | 0.31 |
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 | ||||||||||
| 0.09 | 0.08 | 0.12 | 0.10 | 0.21 | 0.47 | 0.42 | 0.42 | 0.33 | 0.29 | |
| 1.27 | 1.23 | 1.29 | 1.31 | 1.25 | 1.57 | 2.13 | 1.70 | 1.63 | 1.93 | |
| 4.31 | 4.52 | 4.66 | 5.33 | 5.55 | 5.75 | 5.97 | 6.33 | 6.46 | 6.79 | |
| 8.55 | 8.71 | 8.78 | 9.17 | 9.66 | 11.08 | 11.75 | 11.63 | 11.32 | 12.41 | |
| Growth | +1.9% | +0.7% | +4.5% | +5.4% | +14.7% | +6.0% | −1.0% | −2.6% | +9.6% | |
| Liabilities | ||||||||||
| 2.80 | 2.39 | 1.82 | 2.18 | 2.05 | 2.44 | 2.31 | 1.83 | 1.91 | 1.88 | |
| calc | 2.80 | 2.39 | 1.82 | 2.18 | 2.05 | 2.44 | 2.31 | 1.83 | 1.91 | 1.88 |
| 5.89 | 5.78 | 4.86 | 5.11 | 5.58 | 6.34 | 6.04 | 5.59 | 5.33 | 6.17 | |
| Equity | ||||||||||
| 2.57 | 2.86 | 3.78 | 3.93 | 3.93 | 4.53 | 5.46 | 5.77 | 5.72 | 5.98 | |
| Growth | +11.1% | +32.2% | +3.8% | +0.1% | +15.2% | +20.7% | +5.6% | −0.8% | +4.5% | |
| Per share and net cash | ||||||||||
| calc | −2.71 | −2.31 | −1.69 | −2.09 | −1.84 | −1.96 | −1.90 | −1.41 | −1.58 | −1.59 |
| n/a | 1,303 | 1,305 | 1,305 | 1,305 | 1,287 | 1,289 | 1,314 | 1,290 | 1,291 | |
| calc | n/a | 2.19 | 2.90 | 3.01 | 3.01 | 3.52 | 4.24 | 4.39 | 4.44 | 4.64 |
Lines marked calc are worked out here from filed figures; point at one for how.