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 | 8.37 | 7.51 | 7.90 | 7.71 | 8.28 | 7.82 | 7.50 | 7.49 | 7.30 | 7.30 |
| Growth | −10.2% | +5.2% | −2.5% | +7.5% | −5.6% | −4.2% | −0.1% | −2.6% | +0.1% | |
| Operating income | −0.32 | 0.53 | −0.01 | 0.36 | 0.31 | 0.47 | 0.82 | 0.04 | n/a | n/a |
| Net income | −0.28 | 0.82 | 0.12 | 0.34 | 0.18 | 0.85 | 0.92 | 0.08 | 0.30 | 0.22 |
| Growth | −85.4% | +188.2% | −48.1% | +377.5% | +7.8% | −91.7% | +293.4% | −25.4% | ||
| EPS, diluted | −0.56 | 1.63 | 0.24 | 0.67 | 0.35 | 1.65 | 1.79 | 0.16 | 0.68 | 0.54 |
| Growth | −85.3% | +179.2% | −47.8% | +371.4% | +8.5% | −91.1% | +325.0% | −20.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −3.8% | 7.1% | −0.1% | 4.6% | 3.7% | 6.1% | 10.9% | 0.5% | n/a | n/a |
| Net margin | −3.3% | 10.9% | 1.5% | 4.5% | 2.1% | 10.9% | 12.2% | 1.0% | 4.1% | 3.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.87 | 2.55 | 1.63 | 2.08 | 1.96 | 0.44 | 1.05 | 0.60 | 0.09 | 0.33 |
| Buybacks | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.06 | −0.30 | −0.19 | −0.25 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.78 | 2.88 | 1.97 | 3.26 | 1.03 | 1.57 | 1.80 | 2.22 | 2.05 | 2.04 |
| Total debt | 4.18 | 4.22 | 3.71 | 3.28 | 3.40 | 1.90 | 1.61 | 1.58 | 1.52 | 1.51 |
| Net cash (debt) | −1.40 | −1.35 | −1.73 | −0.02 | −2.37 | −0.33 | 0.19 | 0.63 | 0.53 | 0.52 |
| Shareholders’ equity | 12.64 | 13.42 | 12.45 | 14.19 | 15.32 | 15.51 | 7.63 | 7.48 | 8.44 | 8.75 |
| Debt to equity | 0.33 | 0.31 | 0.30 | 0.23 | 0.22 | 0.12 | 0.21 | 0.21 | 0.18 | 0.17 |
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 | ||||||||||
| 2.78 | 2.88 | 1.97 | 3.26 | 1.03 | 1.57 | 1.80 | 2.22 | 2.05 | 2.04 | |
| 0.01 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 104.66 | 105.30 | 100.92 | 101.34 | 105.75 | 99.17 | 89.71 | 90.82 | 86.82 | 88.08 | |
| Growth | +0.6% | −4.2% | +0.4% | +4.3% | −6.2% | −9.5% | +1.2% | −4.4% | +1.5% | |
| Liabilities | ||||||||||
| 4.18 | 4.22 | 3.71 | 3.28 | 3.40 | 1.90 | 1.61 | 1.58 | 1.52 | 1.51 | |
| calc | 4.18 | 4.22 | 3.71 | 3.28 | 3.40 | 1.90 | 1.61 | 1.58 | 1.52 | 1.51 |
| 90.19 | 89.97 | 86.73 | 86.71 | 89.93 | 82.91 | 81.33 | 82.48 | 77.44 | 78.32 | |
| Equity | ||||||||||
| 0.29 | 1.11 | 1.12 | 1.46 | 1.58 | 2.49 | 1.14 | 1.21 | 1.46 | 1.68 | |
| 12.64 | 13.42 | 12.45 | 14.19 | 15.32 | 15.51 | 7.63 | 7.48 | 8.44 | 8.75 | |
| Growth | +6.1% | −7.2% | +13.9% | +8.0% | +1.3% | −50.8% | −2.0% | +12.9% | +3.6% | |
| Per share and net cash | ||||||||||
| calc | −1.40 | −1.35 | −1.73 | −0.02 | −2.37 | −0.33 | 0.19 | 0.63 | 0.53 | 0.52 |
| 498.0 | 499.0 | 501.0 | 504.0 | 506.0 | 508.0 | 495.4 | 446.8 | 421.4 | 391.8 | |
| calc | 25.39 | 26.89 | 24.85 | 28.14 | 30.27 | 30.53 | 15.40 | 16.74 | 20.04 | 22.33 |
Lines marked calc are worked out here from filed figures; point at one for how.