Closing prices at the end of each trading day, from 13 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 | 10.85 | 11.07 | 11.01 | 10.88 | 10.11 | 11.74 | 13.76 | 12.15 | 11.88 | 12.95 |
| Growth | +2.1% | −0.6% | −1.2% | −7.0% | +16.1% | +17.2% | −11.7% | −2.2% | +9.0% | |
| Operating income | −0.82 | 1.36 | 0.47 | 1.39 | 1.77 | 1.85 | 2.05 | 2.62 | 2.65 | 3.20 |
| Net income | −0.58 | 0.41 | 0.85 | 1.24 | 1.39 | 1.12 | 1.10 | 2.36 | 1.06 | 1.77 |
| Growth | +106.2% | +46.3% | +11.9% | −19.4% | −1.4% | +113.6% | −55.0% | +67.1% | ||
| EPS, diluted | −3.26 | 2.28 | 4.63 | 6.30 | 6.90 | 5.54 | 2.68 | 5.55 | 2.45 | 3.91 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −7.5% | 12.3% | 4.3% | 12.8% | 17.5% | 15.7% | 14.9% | 21.6% | 22.3% | 24.7% |
| Net margin | −5.4% | 3.7% | 7.7% | 11.4% | 13.7% | 9.5% | 8.0% | 19.4% | 8.9% | 13.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | 24.2% | 18.2% | −18.0% | −1.2% | −2.9% | −19.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.00 | 2.62 | 2.39 | 2.82 | 2.69 | 2.30 | 2.59 | 4.29 | 4.49 | 5.15 |
| Capital expenditure | n/a | n/a | n/a | n/a | −0.25 | −0.17 | −5.07 | −4.44 | −4.84 | −7.68 |
| Free cash flow | n/a | n/a | n/a | n/a | 2.44 | 2.13 | −2.48 | −0.15 | −0.35 | −2.53 |
| Growth | −12.7% | −216.3% | ||||||||
| Buybacks | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.61 | −0.63 | −0.65 | −0.71 | −0.75 | −0.78 | −0.84 | −0.92 | −0.98 | −1.07 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.19 | 0.78 | 0.48 | 0.43 | 1.76 | 0.44 | 0.22 | 0.13 | 0.86 | 1.93 |
| Total debt | 14.83 | 15.08 | 16.17 | 17.87 | 22.37 | 25.88 | 25.93 | 25.11 | 27.99 | 30.28 |
| Net cash (debt) | −13.64 | −14.29 | −15.69 | −17.45 | −20.61 | −25.44 | −25.71 | −24.98 | −27.13 | −28.35 |
| Shareholders’ equity | 8.08 | 7.99 | 8.84 | 10.22 | 10.93 | 11.64 | 12.97 | 14.62 | 15.08 | 16.92 |
| Debt to equity | 1.84 | 1.89 | 1.83 | 1.75 | 2.05 | 2.22 | 2.00 | 1.72 | 1.86 | 1.79 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −7.5% | 12.3% | 4.3% | 12.8% | 17.5% | 15.7% | 14.9% | 21.6% | 22.3% | 24.7% | |
| −12.7% | 8.7% | −1.6% | 10.0% | 12.7% | 11.2% | 7.7% | 13.8% | 12.1% | 17.5% | |
| −5.4% | 3.7% | 7.7% | 11.4% | 13.7% | 9.5% | 8.0% | 19.4% | 8.9% | 13.7% | |
| n/a | n/a | n/a | n/a | 24.2% | 18.2% | −18.0% | −1.2% | −2.9% | −19.6% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | 2.4% | 1.4% | 36.8% | 36.6% | 40.7% | 59.4% | |
| n/a | 56.1% | n/a | −15.6% | −9.5% | 14.6% | −3.7% | −41.3% | 26.4% | 21.9% | |
| Returns | ||||||||||
| −7.2% | 5.1% | 9.6% | 12.1% | 12.7% | 9.6% | 8.5% | 16.1% | 7.0% | 10.5% | |
| −1.3% | 0.9% | 1.8% | 2.4% | 2.4% | 1.9% | 1.9% | 3.9% | 1.6% | 2.5% | |
| Balance and payout | ||||||||||
| 1.84 | 1.89 | 1.83 | 1.75 | 2.05 | 2.22 | 2.00 | 1.72 | 1.86 | 1.79 | |
| n/a | 152.8% | 76.3% | 57.3% | 53.9% | 69.3% | 76.3% | 39.0% | 92.5% | 60.6% | |
| n/a | n/a | n/a | n/a | 30.6% | 36.3% | n/a | n/a | n/a | n/a | |