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 | 12.39 | 12.96 | 6.78 | 7.10 | 5.26 | 4.97 | 5.66 | 6.64 | 7.43 | 8.25 |
| Growth | +4.6% | −47.7% | +4.7% | −25.9% | −5.5% | +13.9% | +17.3% | +11.9% | +11.1% | |
| Operating income | 0.95 | 0.48 | 0.78 | 0.58 | 0.63 | 0.75 | 0.92 | 1.20 | 1.63 | 2.05 |
| Net income | −0.94 | −0.07 | 0.64 | 0.47 | 0.26 | 0.26 | 0.47 | 0.77 | 1.16 | 1.51 |
| Growth | −26.8% | −44.5% | −1.1% | +81.8% | +63.1% | +51.0% | +30.6% | |||
| EPS, diluted | −2.31 | −0.28 | 1.30 | 1.03 | 0.48 | 0.59 | 1.11 | 1.83 | 2.81 | 3.71 |
| Growth | −20.8% | −53.4% | +22.9% | +88.1% | +64.9% | +53.6% | +32.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.7% | 3.7% | 11.4% | 8.2% | 11.9% | 15.0% | 16.2% | 18.1% | 22.0% | 24.8% |
| Net margin | −7.6% | −0.6% | 9.5% | 6.6% | 5.0% | 5.2% | 8.3% | 11.5% | 15.5% | 18.3% |
| Free cash flow margin | −8.3% | −4.9% | −8.1% | −2.5% | −4.9% | 5.0% | 9.5% | 10.3% | 13.1% | 17.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.10 | −0.04 | 0.22 | 0.46 | 0.01 | 0.45 | 0.73 | 0.90 | 1.30 | 1.88 |
| Capital expenditure | −1.13 | −0.60 | −0.77 | −0.64 | −0.27 | −0.20 | −0.19 | −0.22 | −0.32 | −0.45 |
| Free cash flow | −1.03 | −0.64 | −0.55 | −0.18 | −0.26 | 0.25 | 0.54 | 0.68 | 0.98 | 1.43 |
| Growth | +116.0% | +26.3% | +43.3% | +46.5% | ||||||
| Buybacks | n/a | 0.00 | 0.00 | −1.15 | −0.07 | −0.43 | −0.40 | −0.25 | −0.50 | −0.70 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.86 | 2.15 | 2.28 | 1.58 | 1.61 | 0.72 | 0.79 | 0.61 | 0.56 | 0.74 |
| Total debt | 8.05 | 6.81 | 6.30 | 5.94 | 5.08 | 4.23 | 4.16 | 3.71 | 3.32 | 3.05 |
| Net cash (debt) | −6.19 | −4.66 | −4.02 | −4.36 | −3.47 | −3.51 | −3.37 | −3.10 | −2.75 | −2.31 |
| Shareholders’ equity | 5.12 | 4.91 | 5.57 | 4.59 | 3.58 | 3.51 | 3.60 | 4.04 | 4.55 | 5.35 |
| Debt to equity | 1.57 | 1.39 | 1.13 | 1.29 | 1.42 | 1.21 | 1.16 | 0.92 | 0.73 | 0.57 |
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 | ||||||||||
| 1.86 | 2.15 | 2.28 | 1.58 | 1.61 | 0.72 | 0.79 | 0.61 | 0.56 | 0.74 | |
| 0.97 | 1.04 | 1.05 | 0.58 | 0.33 | 0.37 | 0.51 | 0.68 | 0.69 | 0.78 | |
| 2.25 | 2.48 | 2.49 | 1.61 | 1.49 | 1.40 | 1.61 | 1.77 | 1.84 | 1.85 | |
| 5.50 | 5.59 | 5.70 | 2.63 | 2.59 | 2.47 | 2.33 | 2.33 | 2.39 | 2.59 | |
| 5.15 | 4.54 | 4.19 | 4.07 | 4.10 | 4.07 | 4.01 | 4.04 | 4.01 | 4.02 | |
| 20.04 | 18.72 | 18.69 | 17.56 | 11.44 | 10.22 | 10.26 | 10.43 | 10.52 | 11.18 | |
| Growth | −6.6% | −0.1% | −6.1% | −34.8% | −10.7% | +0.4% | +1.7% | +0.9% | +6.3% | |
| Liabilities | ||||||||||
| 0.00 | 0.00 | 0.41 | 1.03 | 0.38 | 0.01 | 0.00 | 0.21 | 0.01 | 0.19 | |
| 8.04 | 6.81 | 5.90 | 4.91 | 4.70 | 4.23 | 4.16 | 3.50 | 3.31 | 2.86 | |
| calc | 8.05 | 6.81 | 6.30 | 5.94 | 5.08 | 4.23 | 4.16 | 3.71 | 3.32 | 3.05 |
| 14.90 | 13.79 | 13.11 | 12.96 | 7.87 | 6.71 | 6.65 | 6.39 | 5.97 | 5.83 | |
| Equity | ||||||||||
| −1.03 | −1.25 | −0.36 | 0.11 | 0.36 | 0.60 | 1.03 | 1.72 | 2.77 | 4.09 | |
| 5.12 | 4.91 | 5.57 | 4.59 | 3.58 | 3.51 | 3.60 | 4.04 | 4.55 | 5.35 | |
| Growth | −4.0% | +13.5% | −17.6% | −22.1% | −1.9% | +2.7% | +12.1% | +12.8% | +17.5% | |
| Per share and net cash | ||||||||||
| calc | −6.19 | −4.66 | −4.02 | −4.36 | −3.47 | −3.51 | −3.37 | −3.10 | −2.75 | −2.31 |
| 438.5 | 481.4 | 483.0 | 433.0 | 433.0 | 422.0 | 412.0 | 410.0 | 405.0 | 401.6 | |
| calc | 11.66 | 10.20 | 11.54 | 10.60 | 8.26 | 8.31 | 8.74 | 9.85 | 11.24 | 13.33 |
Lines marked calc are worked out here from filed figures; point at one for how.