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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 12.93 | 13.53 | 12.96 | 12.67 | 14.38 | 14.71 | 16.55 | 16.20 |
| Growth | +4.7% | −4.2% | −2.2% | +13.5% | +2.3% | +12.6% | −2.1% | ||
| Operating income | n/a | 1.53 | 1.41 | 0.97 | −0.47 | 1.64 | 0.87 | 1.75 | 1.82 |
| Net income | n/a | 0.79 | 0.53 | 0.14 | −1.47 | 0.75 | 0.86 | 0.18 | 0.94 |
| Growth | −33.3% | −72.9% | −1,125.9% | +13.9% | −78.8% | +415.9% | |||
| EPS, diluted | n/a | 0.02 | 0.01 | 0.00 | −0.03 | 0.02 | 0.02 | 0.00 | 0.02 |
| Growth | −34.5% | −72.8% | −1,171.0% | +14.9% | −78.8% | +419.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 35.3% | 34.6% | 32.8% | 32.2% | 32.2% | 30.5% | 33.7% | 33.6% |
| Operating margin | n/a | 11.8% | 10.4% | 7.4% | −3.7% | 11.4% | 5.9% | 10.6% | 11.2% |
| Net margin | n/a | 6.1% | 3.9% | 1.1% | −11.6% | 5.2% | 5.8% | 1.1% | 5.8% |
| Free cash flow margin | n/a | 9.9% | 7.1% | 5.4% | 8.3% | 7.4% | 4.2% | 8.2% | 5.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 1.85 | 1.57 | 1.36 | 1.59 | 1.84 | 1.37 | 2.22 | 1.89 |
| Capital expenditure | n/a | −0.57 | −0.60 | −0.65 | −0.54 | −0.78 | −0.76 | −0.87 | −1.00 |
| Free cash flow | n/a | 1.28 | 0.97 | 0.70 | 1.06 | 1.07 | 0.61 | 1.36 | 0.89 |
| Growth | −24.4% | −27.1% | +50.0% | +1.0% | −42.5% | +121.4% | −34.1% | ||
| Buybacks | n/a | n/a | −0.08 | −0.05 | −0.08 | 0.00 | −0.11 | 0.00 | n/a |
| Dividends paid | n/a | n/a | n/a | −0.15 | n/a | n/a | n/a | n/a | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.56 | 0.70 | 0.31 | 0.79 | 0.95 | 0.61 | 0.50 | 0.62 | 0.86 |
| Total debt | 11.38 | 9.89 | 9.27 | 9.36 | 9.27 | 7.37 | 6.92 | 6.21 | 5.36 |
| Net cash (debt) | −10.82 | −9.19 | −8.96 | −8.57 | −8.32 | −6.76 | −6.43 | −5.59 | −4.50 |
| Shareholders’ equity | 9.49 | 10.60 | 9.48 | 9.32 | 8.08 | 9.83 | 10.50 | 11.76 | 12.18 |
| Debt to equity | 1.20 | 0.93 | 0.98 | 1.00 | 1.15 | 0.75 | 0.66 | 0.53 | 0.44 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 0.56 | 0.70 | 0.31 | 0.79 | 0.95 | 0.61 | 0.50 | 0.62 | 0.86 | |
| n/a | 0.96 | 1.08 | 0.99 | 0.97 | 1.26 | 1.67 | 1.79 | 1.49 | |
| 11.03 | 11.59 | 11.23 | 10.57 | 10.17 | 10.20 | 10.16 | 11.27 | 10.15 | |
| 9.96 | 9.95 | 9.91 | 9.56 | 8.51 | 7.98 | 7.54 | 7.67 | 7.44 | |
| 29.82 | 29.88 | 29.18 | 29.36 | 27.43 | 26.65 | 26.45 | 28.43 | 27.30 | |
| Growth | +0.2% | −2.4% | +0.6% | −6.6% | −2.8% | −0.8% | +7.5% | −4.0% | |
| Liabilities | |||||||||
| n/a | n/a | 0.01 | 0.06 | 0.11 | 0.07 | 0.00 | 0.01 | 0.02 | |
| 11.38 | 9.89 | 9.27 | 9.30 | 9.16 | 7.31 | 6.92 | 6.20 | 5.34 | |
| calc | 11.38 | 9.89 | 9.27 | 9.36 | 9.27 | 7.37 | 6.92 | 6.21 | 5.36 |
| 20.43 | 19.29 | 18.13 | 18.54 | 18.47 | 16.38 | 15.54 | 16.32 | 14.82 | |
| Equity | |||||||||
| 0.83 | 1.12 | 1.62 | 1.62 | 2.64 | 3.39 | 4.25 | 4.43 | 5.25 | |
| 9.49 | 10.60 | 9.48 | 9.32 | 8.08 | 9.83 | 10.50 | 11.76 | 12.18 | |
| Growth | +11.6% | −10.5% | −1.7% | −13.4% | +21.7% | +6.9% | +12.0% | +3.5% | |
| Per share and net cash | |||||||||
| calc | −10.82 | −9.19 | −8.96 | −8.57 | −8.32 | −6.76 | −6.43 | −5.59 | −4.50 |
| n/a | n/a | n/a | 0.0 | 14,712 | 14,712 | 14,712 | 14,491 | 14,507 | |
| calc | n/a | n/a | n/a | n/a | 0.55 | 0.67 | 0.71 | 0.81 | 0.84 |
Lines marked calc are worked out here from filed figures; point at one for how.