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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −1.70 | 2.47 | 3.16 | 2.45 | 1.88 | 1.91 | 2.24 | 3.46 | 3.87 | 2.93 | |
| Growth | +27.9% | −22.6% | −23.1% | +1.6% | +17.3% | +54.2% | +11.8% | −24.3% | ||
| 1.50 | 1.56 | 1.61 | 1.63 | 1.06 | 0.90 | 0.94 | 1.00 | 1.08 | 1.14 | |
| Investment | ||||||||||
| −0.80 | −1.37 | −2.03 | −1.53 | −0.73 | −0.80 | −1.01 | −1.38 | −1.44 | −1.25 | |
| calc | −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% | ||
| calc | −2.90 | 1.26 | 1.29 | 1.05 | 1.31 | 1.25 | 1.36 | 2.30 | 2.74 | 1.96 |
| −0.71 | −1.93 | −1.99 | −1.45 | −0.49 | −0.53 | −0.97 | −1.66 | −1.65 | −1.33 | |
| Financing | ||||||||||
| −3.54 | −2.16 | −1.42 | −0.70 | −1.01 | −0.84 | −1.80 | −1.67 | −1.73 | −1.99 | |
| −0.62 | −0.63 | −0.63 | −0.63 | −0.28 | −0.16 | −0.44 | −0.58 | −0.60 | −0.58 | |
| 0.00 | 0.00 | −0.40 | −0.10 | −0.10 | 0.00 | −0.25 | −0.80 | −1.01 | −1.01 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.