Closing prices at the end of each trading day, from 10 Aug 2026. 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 | 8.68 | 8.77 | 11.28 | 10.99 | 11.47 | 11.35 | 9.89 | 9.45 | 9.00 | 8.29 |
| Growth | +1.0% | +28.6% | −2.6% | +4.4% | −1.0% | −12.9% | −4.4% | −4.8% | −7.8% | |
| Operating income | 1.20 | 1.31 | 1.51 | 1.33 | 1.57 | 1.51 | −1.40 | 0.65 | −0.77 | −2.02 |
| Net income | 0.60 | 0.90 | 0.88 | 0.77 | 0.84 | 0.79 | −1.87 | 0.16 | −1.07 | −2.17 |
| Growth | +49.2% | −2.1% | −13.0% | +10.0% | −6.8% | −337.2% | −772.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.2% | n/a | n/a | n/a | n/a | n/a | 31.7% | 33.6% | 34.4% | 33.6% |
| Operating margin | 13.9% | 14.9% | 13.4% | 12.1% | 13.7% | 13.3% | −14.1% | 6.8% | −8.6% | −24.3% |
| Net margin | 7.0% | 10.3% | 7.8% | 7.0% | 7.4% | 6.9% | −18.9% | 1.7% | −11.9% | −26.1% |
| Free cash flow margin | n/a | n/a | n/a | 9.4% | 17.6% | 8.4% | 2.0% | 9.7% | 4.0% | 3.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.18 | 1.20 | 1.16 | 1.32 | 2.23 | 1.17 | 0.41 | 1.09 | 0.54 | 0.42 |
| Capital expenditure | n/a | n/a | n/a | −0.29 | −0.22 | −0.21 | −0.22 | −0.18 | −0.17 | −0.13 |
| Free cash flow | n/a | n/a | n/a | 1.03 | 2.02 | 0.96 | 0.19 | 0.91 | 0.36 | 0.29 |
| Growth | +95.5% | −52.4% | −79.9% | +372.5% | −60.3% | −20.7% | ||||
| Dividends paid | −0.70 | −0.87 | −0.37 | −0.88 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.28 | 0.28 | 0.54 | 0.56 | 0.68 | 0.51 | 0.36 | 0.31 | 0.30 | 1.50 |
| Total debt | n/a | n/a | n/a | 5.10 | 4.55 | 5.02 | 4.72 | 3.91 | 3.31 | 5.05 |
| Net cash (debt) | n/a | n/a | n/a | −4.54 | −3.87 | −4.51 | −4.36 | −3.60 | −3.02 | −3.55 |
| Shareholders’ equity | 3.80 | 5.69 | 6.71 | 6.67 | 8.00 | 7.60 | 4.48 | 4.25 | 3.29 | 1.20 |
| Debt to equity | n/a | n/a | n/a | 0.76 | 0.57 | 0.66 | 1.05 | 0.92 | 1.01 | 4.22 |
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 | ||||||||||
| 0.28 | 0.28 | 0.54 | 0.56 | 0.68 | 0.51 | 0.36 | 0.31 | 0.30 | 1.50 | |
| 1.25 | 1.68 | 1.79 | 1.81 | 1.60 | 1.65 | 1.36 | 1.30 | 1.13 | 1.02 | |
| 0.95 | 1.20 | 1.28 | 1.21 | 1.12 | 1.36 | 1.04 | 0.86 | 0.90 | 0.83 | |
| 1.03 | 1.17 | 1.17 | 1.22 | 1.18 | 0.92 | 0.47 | 0.43 | 0.41 | 0.32 | |
| 5.00 | 5.98 | 5.97 | 5.97 | 6.03 | 5.97 | 3.47 | 3.15 | 2.20 | 0.80 | |
| 11.55 | 14.32 | 14.86 | 14.93 | 16.56 | 16.14 | 12.40 | 11.72 | 9.89 | 8.46 | |
| Growth | +24.0% | +3.8% | +0.5% | +10.9% | −2.5% | −23.2% | −5.5% | −15.6% | −14.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 5.05 | |
| n/a | n/a | n/a | 5.10 | 4.55 | 5.02 | 4.72 | 3.91 | 3.31 | 0.00 | |
| calc | n/a | n/a | n/a | 5.10 | 4.55 | 5.02 | 4.72 | 3.91 | 3.31 | 5.05 |
| 7.65 | 8.52 | 8.03 | 8.12 | 8.42 | 8.42 | 7.83 | 7.38 | 6.52 | 7.19 | |
| Equity | ||||||||||
| −2.83 | −2.80 | −2.27 | −2.39 | −2.72 | −2.94 | −6.08 | −6.36 | −7.54 | −9.75 | |
| 3.80 | 5.69 | 6.71 | 6.67 | 8.00 | 7.60 | 4.48 | 4.25 | 3.29 | 1.20 | |
| Growth | +49.8% | +18.0% | −0.5% | +19.9% | −5.0% | −41.1% | −5.1% | −22.5% | −63.7% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −4.54 | −3.87 | −4.51 | −4.36 | −3.60 | −3.02 | −3.55 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| calc | 3,795,000,000.00 | 5,686,000,000.00 | 6,710,000,000.00 | 6,674,000,000.00 | 8,002,000,000.00 | 7,599,000,000.00 | 4,477,000,000.00 | 4,250,000,000.00 | 3,293,000,000.00 | 1,195,000,000.00 |
Lines marked calc are worked out here from filed figures; point at one for how.