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 | 15.16 | 15.38 | 15.48 | 14.75 | 12.32 | 17.48 | 20.81 | 20.07 | 18.88 | 18.28 |
| Growth | +1.4% | +0.6% | −4.7% | −16.4% | +41.9% | +19.0% | −3.6% | −5.9% | −3.2% | |
| Net income | 1.26 | 0.35 | 0.69 | −0.31 | −1.25 | 0.76 | 0.20 | −0.73 | 0.05 | −1.72 |
| Growth | −72.6% | +100.3% | −144.9% | −73.6% | −460.9% | −3,841.3% | ||||
| EPS, diluted | 4.74 | 1.37 | 2.89 | −1.33 | −5.35 | 2.89 | 0.71 | −2.56 | 0.16 | −5.99 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 8.3% | 2.3% | 4.5% | −2.1% | −10.2% | 4.4% | 1.0% | −3.6% | 0.2% | −9.4% |
| Free cash flow margin | 3.7% | 1.8% | 0.7% | 3.0% | 3.8% | 0.5% | −2.6% | −0.1% | −2.6% | −0.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.56 | 1.16 | 0.92 | 1.21 | 1.12 | 1.06 | 0.52 | 1.03 | 0.70 | 0.80 |
| Capital expenditure | −1.00 | −0.88 | −0.81 | −0.77 | −0.65 | −0.98 | −1.06 | −1.05 | −1.19 | −0.83 |
| Free cash flow | 0.56 | 0.28 | 0.11 | 0.44 | 0.47 | 0.08 | −0.54 | −0.02 | −0.49 | −0.03 |
| Growth | −50.6% | −62.1% | +316.2% | +7.1% | −82.7% | −766.7% | ||||
| Buybacks | −0.50 | −0.40 | −0.22 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.08 | −0.11 | −0.14 | −0.15 | −0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.13 | 1.04 | 0.80 | 0.91 | 1.54 | 1.09 | 1.23 | 0.90 | 0.81 | 0.80 |
| Total debt | 5.19 | 5.43 | 5.32 | 5.07 | 5.33 | 6.74 | 7.24 | 7.01 | 6.96 | 5.43 |
| Net cash (debt) | −4.06 | −4.38 | −4.52 | −4.16 | −3.80 | −5.65 | −6.01 | −6.11 | −6.15 | −4.63 |
| Shareholders’ equity | 4.51 | 4.60 | 4.86 | 4.35 | 3.08 | 5.00 | 5.30 | 4.67 | 4.68 | 3.23 |
| Debt to equity | 1.15 | 1.18 | 1.09 | 1.16 | 1.73 | 1.35 | 1.37 | 1.50 | 1.49 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 8.0% | 5.7% | 6.5% | 1.2% | −9.3% | 2.9% | 1.9% | −3.6% | 0.7% | −0.7% | |
| 8.3% | 2.3% | 4.5% | −2.1% | −10.2% | 4.4% | 1.0% | −3.6% | 0.2% | −9.4% | |
| 3.7% | 1.8% | 0.7% | 3.0% | 3.8% | 0.5% | −2.6% | −0.1% | −2.6% | −0.2% | |
| Spending | ||||||||||
| 2.6% | 2.6% | 2.7% | 2.9% | 3.2% | 2.7% | 2.4% | 2.3% | 2.3% | 2.1% | |
| 15.9% | 14.8% | 14.9% | 15.8% | 17.8% | 15.4% | 13.4% | 14.0% | 14.7% | 14.9% | |
| 6.6% | 5.7% | 5.2% | 5.2% | 5.3% | 5.6% | 5.1% | 5.2% | 6.3% | 4.5% | |
| −6.4% | 58.4% | 30.0% | 267.8% | n/a | −52.0% | 47.6% | n/a | 73.1% | n/a | |
| Returns | ||||||||||
| 28.0% | 7.5% | 14.2% | −7.1% | −40.7% | 15.3% | 3.8% | −15.6% | 1.0% | −53.2% | |
| 7.7% | 2.0% | 4.1% | −1.8% | −7.6% | 3.6% | 0.9% | −3.4% | 0.2% | −9.5% | |
| Balance and payout | ||||||||||
| 1.15 | 1.18 | 1.09 | 1.16 | 1.73 | 1.35 | 1.37 | 1.50 | 1.49 | 1.68 | |
| 71.4% | 71.6% | 70.0% | 73.6% | 80.3% | 75.8% | 75.6% | 77.6% | 76.9% | 81.3% | |
| 6.5% | 31.8% | 19.9% | n/a | n/a | 0.0% | 0.0% | n/a | 0.0% | n/a | |
| 103.7% | 184.1% | 341.0% | 33.9% | 7.9% | 0.0% | n/a | n/a | n/a | n/a | |