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 | 0.00 | 3.99 | 3.99 | 4.02 | 3.34 | 4.23 | 3.92 | 3.97 | 3.79 | 3.68 |
| Growth | −0.2% | +0.9% | −17.0% | +26.7% | −7.3% | +1.1% | −4.3% | −3.0% | ||
| Operating income | 0.45 | −1.56 | −0.96 | 0.35 | −0.00 | 0.61 | −0.94 | −0.09 | −0.88 | −0.42 |
| Net income | 0.43 | −1.55 | −1.01 | 0.26 | −0.07 | 0.41 | −0.95 | −0.13 | −0.91 | −0.60 |
| Growth | −460.5% | −128.5% | −331.1% | |||||||
| EPS, diluted | 1.94 | −6.76 | −4.51 | 1.14 | −0.33 | 1.87 | −4.41 | −0.62 | −4.48 | −3.00 |
| Growth | −448.5% | −128.9% | −335.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 54.8% | 51.9% | 53.8% | 49.6% | 55.5% | 54.2% | 52.6% | 51.6% | 50.0% |
| Operating margin | n/a | −39.1% | −24.0% | 8.8% | −0.1% | 14.4% | −23.9% | −2.1% | −23.2% | −11.5% |
| Net margin | n/a | −38.8% | −25.4% | 6.4% | −2.2% | 9.7% | −24.2% | −3.3% | −24.0% | −16.3% |
| Free cash flow margin | n/a | 11.5% | 8.0% | 12.8% | 16.8% | 12.2% | 9.4% | 5.8% | 7.4% | 2.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.56 | 0.60 | 0.50 | 0.64 | 0.65 | 0.66 | 0.52 | 0.38 | 0.46 | 0.24 |
| Capital expenditure | −0.13 | −0.14 | −0.18 | −0.12 | −0.09 | −0.14 | −0.15 | −0.15 | −0.18 | −0.13 |
| Free cash flow | 0.44 | 0.46 | 0.32 | 0.52 | 0.56 | 0.52 | 0.37 | 0.23 | 0.28 | 0.10 |
| Growth | +4.4% | −30.7% | +62.8% | +8.9% | −8.4% | −28.5% | −38.0% | +23.2% | −63.0% | |
| Buybacks | −0.81 | −0.40 | −0.25 | −0.26 | −0.14 | −0.20 | −0.15 | −0.30 | −0.25 | 0.00 |
| Dividends paid | −0.06 | −0.08 | −0.08 | −0.08 | −0.09 | −0.09 | −0.10 | −0.12 | −0.13 | −0.13 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.38 | 0.32 | 0.31 | 0.41 | 0.44 | 0.34 | 0.37 | 0.33 | 0.27 | 0.33 |
| Total debt | 1.52 | 1.62 | 1.58 | 1.43 | 2.27 | 1.91 | 1.83 | 1.87 | 1.71 | 2.24 |
| Net cash (debt) | −1.14 | −1.30 | −1.27 | −1.03 | −1.84 | −1.58 | −1.46 | −1.54 | −1.44 | −1.92 |
| Shareholders’ equity | 8.11 | 6.62 | 5.12 | 5.09 | 4.93 | 5.00 | 3.81 | 3.29 | 1.94 | 1.34 |
| Debt to equity | 0.19 | 0.24 | 0.31 | 0.28 | 0.46 | 0.38 | 0.48 | 0.57 | 0.88 | 1.68 |
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 | ||||||||||
| 0.38 | 0.32 | 0.31 | 0.41 | 0.44 | 0.34 | 0.37 | 0.33 | 0.27 | 0.33 | |
| 0.52 | 0.62 | 0.60 | 0.56 | 0.48 | 0.52 | 0.63 | 0.62 | 0.56 | 0.64 | |
| 0.80 | 0.88 | 0.87 | 0.80 | 0.79 | 0.77 | 0.76 | 0.80 | n/a | n/a | |
| 5.95 | 4.54 | 3.43 | 3.40 | 3.99 | 3.98 | 2.69 | 2.44 | 1.60 | 1.15 | |
| 11.56 | 10.37 | 8.69 | 8.60 | 9.35 | 9.24 | 7.64 | 7.37 | 5.75 | 5.43 | |
| Growth | −10.2% | −16.3% | −1.0% | +8.7% | −1.2% | −17.3% | −3.6% | −21.9% | −5.6% | |
| Liabilities | ||||||||||
| 0.01 | 0.01 | 0.01 | 0.00 | 0.30 | 0.00 | 0.00 | 0.08 | 0.13 | 0.23 | |
| 1.51 | 1.61 | 1.56 | 1.43 | 1.98 | 1.91 | 1.83 | 1.80 | 1.59 | 2.02 | |
| calc | 1.52 | 1.62 | 1.58 | 1.43 | 2.27 | 1.91 | 1.83 | 1.87 | 1.71 | 2.24 |
| 3.43 | 3.75 | 3.55 | 3.51 | 4.42 | 4.24 | 3.83 | 4.08 | 3.81 | 4.09 | |
| Equity | ||||||||||
| 3.95 | 2.32 | 1.23 | 1.40 | 1.20 | 1.51 | 0.46 | 0.21 | −0.84 | −1.56 | |
| 8.11 | 6.62 | 5.12 | 5.09 | 4.93 | 5.00 | 3.81 | 3.29 | 1.94 | 1.34 | |
| Growth | −18.5% | −22.6% | −0.5% | −3.2% | +1.3% | −23.7% | −13.6% | −41.0% | −31.1% | |
| Per share and net cash | ||||||||||
| calc | −1.14 | −1.30 | −1.27 | −1.03 | −1.84 | −1.58 | −1.46 | −1.54 | −1.44 | −1.92 |
| 230.1 | 226.8 | 223.0 | 221.3 | 218.7 | 217.4 | 215.2 | 207.2 | 198.8 | 199.6 | |
| calc | 35.26 | 29.17 | 22.96 | 23.01 | 22.55 | 22.98 | 17.71 | 15.89 | 9.77 | 6.71 |
Lines marked calc are worked out here from filed figures; point at one for how.