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 | 15.89 | 20.62 | 24.00 | 22.41 | 14.45 | 15.30 | 20.30 | 23.02 | 22.94 | 22.18 |
| Growth | +29.8% | +16.4% | −6.6% | −35.5% | +5.9% | +32.7% | +13.4% | −0.3% | −3.3% | |
| Operating income | −6.77 | 1.37 | 2.47 | −0.45 | −2.44 | 1.80 | 2.71 | 4.08 | 3.82 | 2.26 |
| Net income | −5.76 | −0.46 | 1.66 | −1.13 | −2.95 | 1.46 | 1.57 | 2.64 | 2.50 | 1.28 |
| Growth | −168.3% | +7.9% | +67.8% | −5.2% | −48.7% | |||||
| EPS, diluted | −6.69 | −0.53 | 1.89 | −1.29 | −3.34 | 1.63 | 1.73 | 2.92 | 2.83 | 1.50 |
| Growth | −168.3% | +6.1% | +68.8% | −3.1% | −47.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −42.6% | 6.7% | 10.3% | −2.0% | −16.9% | 11.8% | 13.3% | 17.7% | 16.7% | 10.2% |
| Net margin | −36.3% | −2.2% | 6.9% | −5.0% | −20.4% | 9.5% | 7.7% | 11.5% | 10.9% | 5.8% |
| Free cash flow margin | −15.7% | 5.3% | 4.7% | 4.1% | 8.0% | 7.3% | 6.1% | 9.0% | 10.6% | 7.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.70 | 2.47 | 3.16 | 2.45 | 1.88 | 1.91 | 2.24 | 3.46 | 3.87 | 2.93 |
| Capital expenditure | −0.80 | −1.37 | −2.03 | −1.53 | −0.73 | −0.80 | −1.01 | −1.38 | −1.44 | −1.25 |
| Free cash flow | −2.50 | 1.10 | 1.13 | 0.92 | 1.15 | 1.11 | 1.23 | 2.08 | 2.42 | 1.67 |
| Growth | +3.3% | −19.1% | +26.0% | −3.6% | +10.7% | +68.9% | +16.5% | −31.0% | ||
| Buybacks | 0.00 | 0.00 | −0.40 | −0.10 | −0.10 | 0.00 | −0.25 | −0.80 | −1.01 | −1.01 |
| Dividends paid | −0.62 | −0.63 | −0.63 | −0.63 | −0.28 | −0.16 | −0.44 | −0.58 | −0.60 | −0.58 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.01 | 2.34 | 2.01 | 2.27 | 2.56 | 3.04 | 2.35 | 2.26 | 2.62 | 2.21 |
| Total debt | 12.38 | 10.87 | 10.35 | 10.33 | 9.83 | 9.13 | 7.93 | 7.64 | 7.54 | 7.16 |
| Net cash (debt) | −8.37 | −8.53 | −8.34 | −8.06 | −7.26 | −6.09 | −5.58 | −5.37 | −4.92 | −4.95 |
| Shareholders’ equity | 9.41 | 8.32 | 9.52 | 8.01 | 4.97 | 6.71 | 7.95 | 9.39 | 10.51 | 10.46 |
| Debt to equity | 1.32 | 1.31 | 1.09 | 1.29 | 1.98 | 1.36 | 1.00 | 0.81 | 0.72 | 0.68 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 4.01 | 2.34 | 2.01 | 2.27 | 2.56 | 3.04 | 2.35 | 2.26 | 2.62 | 2.21 | |
| 2.28 | 2.40 | 3.03 | 3.14 | 2.35 | 2.36 | 2.92 | 3.23 | 3.04 | 2.98 | |
| 8.53 | 8.52 | 8.87 | 7.31 | 4.33 | 4.33 | 4.35 | 4.90 | 5.11 | 5.26 | |
| 2.41 | 2.69 | 2.83 | 2.81 | 2.80 | 2.84 | 2.83 | 2.85 | 2.84 | 2.94 | |
| 27.00 | 25.09 | 25.98 | 25.38 | 20.68 | 22.32 | 23.26 | 24.68 | 25.59 | 25.01 | |
| Growth | −7.1% | +3.6% | −2.3% | −18.5% | +7.9% | +4.2% | +6.1% | +3.7% | −2.3% | |
| Liabilities | ||||||||||
| 0.16 | 0.44 | 0.03 | 0.01 | 0.70 | 0.01 | n/a | 0.00 | 0.38 | 0.00 | |
| 12.21 | 10.43 | 10.31 | 10.32 | 9.13 | 9.13 | 7.93 | 7.64 | 7.16 | 7.16 | |
| calc | 12.38 | 10.87 | 10.35 | 10.33 | 9.83 | 9.13 | 7.93 | 7.64 | 7.54 | 7.16 |
| 17.55 | 16.74 | 16.44 | 17.35 | 15.70 | 15.59 | 15.28 | 15.25 | 15.04 | 14.51 | |
| Equity | ||||||||||
| 14.14 | 12.67 | 13.74 | 11.99 | 8.69 | 9.71 | 10.57 | 12.54 | 14.33 | 15.04 | |
| 9.41 | 8.32 | 9.52 | 8.01 | 4.97 | 6.71 | 7.95 | 9.39 | 10.51 | 10.46 | |
| Growth | −11.6% | +14.4% | −15.9% | −37.9% | +35.0% | +18.4% | +18.2% | +11.9% | −0.4% | |
| Per share and net cash | ||||||||||
| calc | −8.37 | −8.53 | −8.34 | −8.06 | −7.26 | −6.09 | −5.58 | −5.37 | −4.92 | −4.95 |
| 866.0 | 873.0 | 871.0 | 878.0 | 885.0 | 896.0 | 902.0 | 889.0 | 868.0 | 835.0 | |
| calc | 10.86 | 9.53 | 10.93 | 9.13 | 5.62 | 7.49 | 8.81 | 10.56 | 12.10 | 12.53 |
Lines marked calc are worked out here from filed figures; point at one for how.