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 | 9.18 | 11.17 | 10.15 | 9.72 | 9.39 | 10.59 | 9.46 | 8.13 | 7.58 | 7.20 |
| Growth | +21.7% | −9.1% | −4.3% | −3.4% | +12.8% | −10.7% | −14.0% | −6.8% | −5.0% | |
| Operating income | 0.30 | 0.71 | −7.55 | −0.48 | −0.63 | 1.01 | 0.31 | −0.09 | 0.07 | 0.04 |
| Net income | 0.53 | 2.75 | −6.94 | 0.11 | −0.77 | 0.62 | 0.20 | −0.39 | −0.22 | −0.29 |
| Growth | +420.8% | −352.5% | −815.9% | −68.3% | −297.0% | |||||
| EPS, diluted | 1.25 | 5.63 | −14.65 | 0.25 | −1.81 | 1.45 | 0.47 | −0.94 | −0.52 | −0.68 |
| Growth | +350.4% | −360.2% | −824.0% | −67.6% | −300.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.4% | 34.1% | 34.6% | 33.1% | 32.9% | 31.8% | 30.0% | 28.9% | 33.6% | 33.8% |
| Operating margin | 3.2% | 6.3% | −74.4% | −5.0% | −6.7% | 9.6% | 3.3% | −1.0% | 0.9% | 0.5% |
| Net margin | 5.7% | 24.6% | −68.4% | 1.1% | −8.2% | 5.9% | 2.1% | −4.8% | −2.8% | −4.0% |
| Free cash flow margin | 15.2% | 5.0% | 2.9% | 8.0% | 12.5% | 5.6% | −6.2% | 7.9% | 3.1% | 0.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.84 | 0.97 | 0.68 | 1.04 | 1.43 | 0.88 | −0.27 | 0.93 | 0.50 | 0.26 |
| Capital expenditure | −0.44 | −0.41 | −0.38 | −0.27 | −0.26 | −0.29 | −0.31 | −0.28 | −0.26 | −0.25 |
| Free cash flow | 1.40 | 0.56 | 0.30 | 0.78 | 1.17 | 0.60 | −0.58 | 0.65 | 0.24 | 0.02 |
| Growth | −60.0% | −47.1% | +163.2% | +50.6% | −49.3% | −198.2% | −63.3% | −92.8% | ||
| Buybacks | 0.00 | −0.15 | −1.51 | 0.00 | 0.00 | 0.00 | −0.33 | 0.00 | 0.00 | n/a |
| Dividends paid | −0.33 | −0.43 | −0.44 | −0.39 | −0.39 | −0.39 | −0.39 | −0.18 | −0.12 | −0.12 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.59 | 0.49 | 0.50 | 0.35 | 0.98 | 0.44 | 0.29 | 0.33 | 0.20 | 0.20 |
| Total debt | 11.29 | 9.89 | 6.70 | 5.39 | 5.14 | 4.88 | 4.76 | 4.58 | 4.51 | 4.54 |
| Net cash (debt) | −10.70 | −9.40 | −6.20 | −5.04 | −4.16 | −4.44 | −4.47 | −4.24 | −4.31 | −4.34 |
| Shareholders’ equity | 11.35 | 14.14 | 5.22 | 4.96 | 3.87 | 4.16 | 3.52 | 3.11 | 2.75 | 2.39 |
| Debt to equity | 0.99 | 0.70 | 1.28 | 1.09 | 1.33 | 1.17 | 1.35 | 1.47 | 1.64 | 1.90 |
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 | ||||||||||
| 0.59 | 0.49 | 0.50 | 0.35 | 0.98 | 0.44 | 0.29 | 0.33 | 0.20 | 0.20 | |
| 2.75 | 1.88 | 2.16 | 1.84 | 1.68 | 1.50 | 1.25 | 1.20 | 0.88 | 0.99 | |
| 2.12 | 1.66 | 1.76 | 1.61 | 1.64 | 2.09 | 2.20 | 1.53 | 1.40 | 1.28 | |
| 1.54 | 0.97 | 1.23 | 1.16 | 1.18 | 1.20 | n/a | n/a | n/a | n/a | |
| 6.52 | 7.80 | 3.87 | 3.71 | 3.55 | 3.50 | 3.30 | 3.07 | 3.04 | 3.10 | |
| 33.84 | 33.14 | 17.72 | 15.64 | 14.70 | 14.27 | 13.26 | 12.16 | 11.00 | 10.72 | |
| Growth | −2.1% | −46.5% | −11.7% | −6.0% | −2.9% | −7.1% | −8.3% | −9.5% | −2.6% | |
| Liabilities | ||||||||||
| 11.29 | 9.89 | 6.70 | 5.39 | 5.14 | 4.88 | 4.76 | 4.58 | 4.51 | 4.54 | |
| calc | 11.29 | 9.89 | 6.70 | 5.39 | 5.14 | 4.88 | 4.76 | 4.58 | 4.51 | 4.54 |
| 22.45 | 18.95 | 12.47 | 10.65 | 10.80 | 10.11 | 9.74 | 9.05 | 8.25 | 8.32 | |
| Equity | ||||||||||
| 2.29 | 4.61 | −2.51 | −2.40 | −3.17 | −2.54 | −2.34 | −2.73 | −2.94 | −3.23 | |
| 11.35 | 14.14 | 5.22 | 4.96 | 3.87 | 4.16 | 3.52 | 3.11 | 2.75 | 2.39 | |
| Growth | +24.6% | −63.1% | −4.9% | −21.9% | +7.3% | −15.4% | −11.6% | −11.6% | −13.1% | |
| Per share and net cash | ||||||||||
| calc | −10.70 | −9.40 | −6.20 | −5.04 | −4.16 | −4.44 | −4.47 | −4.24 | −4.31 | −4.34 |
| 482.4 | 485.2 | 422.8 | 423.5 | 424.6 | 425.5 | 413.6 | 414.3 | 416.2 | 419.2 | |
| calc | 23.53 | 29.15 | 12.34 | 11.72 | 9.12 | 9.77 | 8.51 | 7.51 | 6.61 | 5.70 |
Lines marked calc are worked out here from filed figures; point at one for how.