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 | 9.67 | 8.72 | 8.38 | 8.60 | 8.03 | 8.43 | 8.12 | 8.76 | 9.63 | 10.27 |
| Growth | −9.8% | −3.9% | +2.6% | −6.7% | +5.1% | −3.7% | +7.8% | +9.9% | +6.7% | |
| Operating income | −0.57 | 0.10 | −2.38 | −0.20 | 0.68 | 0.45 | 0.45 | 0.96 | 1.55 | 1.81 |
| Net income | −2.41 | 2.40 | −4.14 | −1.79 | −0.56 | −0.95 | −0.23 | −0.59 | −0.05 | 0.16 |
| Growth | −272.4% | |||||||||
| EPS, diluted | −6.94 | 6.83 | −11.81 | −5.08 | −1.58 | −2.64 | −0.62 | −1.62 | −0.13 | 0.42 |
| Growth | −272.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −5.9% | 1.2% | −28.4% | −2.4% | 8.4% | 5.3% | 5.6% | 11.0% | 16.1% | 17.7% |
| Net margin | −24.9% | 27.6% | −49.5% | −20.8% | −7.0% | −11.2% | −2.8% | −6.8% | −0.5% | 1.5% |
| Free cash flow margin | 19.1% | 24.3% | 16.0% | 14.3% | 10.1% | 13.7% | −11.6% | 9.3% | 13.1% | 9.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.09 | 2.29 | 1.50 | 1.50 | 1.11 | 1.43 | −0.73 | 1.03 | 1.60 | 1.40 |
| Capital expenditure | −0.24 | −0.17 | −0.16 | −0.27 | −0.30 | −0.27 | −0.22 | −0.22 | −0.34 | −0.40 |
| Free cash flow | 1.85 | 2.12 | 1.34 | 1.23 | 0.81 | 1.16 | −0.95 | 0.82 | 1.26 | 1.00 |
| Growth | +14.4% | −36.6% | −8.4% | −34.3% | +43.0% | −181.8% | +54.2% | −20.4% | ||
| Buybacks | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.54 | 0.72 | 0.72 | 3.24 | 0.61 | 0.58 | 0.56 | 0.95 | 1.18 | 1.31 |
| Total debt | 29.85 | 25.44 | 24.31 | 25.90 | 23.93 | 22.65 | 20.77 | 22.39 | 21.62 | 20.82 |
| Net cash (debt) | −29.30 | −24.72 | −23.58 | −22.65 | −23.32 | −22.07 | −20.20 | −21.44 | −20.44 | −19.51 |
| Shareholders’ equity | 3.15 | 5.85 | 2.73 | 1.06 | 0.54 | −0.11 | −0.69 | −1.02 | −1.28 | −0.55 |
| Debt to equity | 9.47 | 4.35 | 8.89 | 24.36 | 44.72 | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.54 | 0.72 | 0.72 | 3.24 | 0.61 | 0.58 | 0.56 | 0.95 | 1.18 | 1.31 | |
| 1.06 | 1.05 | 0.93 | 1.11 | 1.09 | 0.99 | 1.09 | 1.54 | 1.60 | 1.63 | |
| 1.31 | 1.40 | 1.35 | 1.47 | 1.57 | 1.60 | 1.60 | 1.71 | 1.78 | 2.07 | |
| 15.79 | 15.59 | 13.14 | 13.13 | 13.04 | 12.46 | 11.55 | 11.18 | 11.09 | 11.27 | |
| 43.53 | 37.50 | 32.49 | 33.86 | 31.20 | 29.20 | 25.69 | 27.35 | 26.52 | 26.37 | |
| Growth | −13.9% | −13.3% | +4.2% | −7.9% | −6.4% | −12.0% | +6.5% | −3.0% | −0.6% | |
| Liabilities | ||||||||||
| 0.00 | 0.21 | 0.23 | 1.23 | 0.00 | 0.00 | 0.43 | 0.45 | 2.67 | 0.23 | |
| 29.85 | 25.24 | 24.08 | 24.66 | 23.93 | 22.65 | 20.33 | 21.94 | 18.94 | 20.59 | |
| calc | 29.85 | 25.44 | 24.31 | 25.90 | 23.93 | 22.65 | 20.77 | 22.39 | 21.62 | 20.82 |
| 40.27 | 31.55 | 29.68 | 32.73 | 30.59 | 29.24 | 25.43 | 27.43 | 26.85 | 25.99 | |
| Equity | ||||||||||
| −5.13 | −2.73 | −5.66 | −7.45 | −8.01 | −8.96 | −9.19 | −9.78 | −9.82 | −9.67 | |
| 3.15 | 5.85 | 2.73 | 1.06 | 0.54 | −0.11 | −0.69 | −1.02 | −1.28 | −0.55 | |
| Growth | +85.6% | −53.3% | −61.1% | −49.7% | −119.8% | |||||
| Per share and net cash | ||||||||||
| calc | −29.30 | −24.72 | −23.58 | −22.65 | −23.32 | −22.07 | −20.20 | −21.44 | −20.44 | −19.51 |
| 347.8 | 348.7 | 349.9 | 352.6 | 355.4 | 359.4 | 361.9 | 365.2 | 367.8 | 370.5 | |
| calc | 9.06 | 16.77 | 7.81 | 3.02 | 1.51 | −0.29 | −1.91 | −2.80 | −3.48 | −1.50 |
Lines marked calc are worked out here from filed figures; point at one for how.