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 | n/a | n/a | 0.36 | 0.39 | 0.39 | 0.51 | 0.33 | 0.32 | 0.27 | n/a |
| Growth | +8.9% | −0.8% | +30.7% | −34.5% | −3.3% | −15.6% | ||||
| Net income | 0.68 | 0.29 | 0.40 | 0.60 | 0.41 | 0.72 | 0.65 | 0.23 | 0.13 | −0.08 |
| Growth | −57.1% | +35.3% | +51.1% | −31.0% | +74.0% | −10.0% | −64.7% | −42.5% | −161.1% | |
| EPS, diluted | 2.12 | 1.04 | 1.49 | 2.56 | 2.12 | 4.18 | 4.49 | 1.85 | 1.18 | −0.81 |
| Growth | −50.9% | +43.3% | +71.8% | −17.2% | +97.2% | +7.4% | −58.8% | −36.2% | −168.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 110.0% | 152.7% | 106.2% | 141.4% | 194.3% | 71.0% | 48.3% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.35 | 1.16 | 1.14 | 1.02 | 0.99 | 0.70 | 0.31 | 0.68 | 0.46 | 0.44 |
| Buybacks | −0.76 | −0.44 | −0.22 | −0.44 | −0.40 | −0.60 | −0.40 | −0.31 | −0.18 | −0.11 |
| Dividends paid | −0.20 | −0.18 | −0.17 | −0.15 | −0.12 | −0.11 | −0.09 | −0.08 | −0.07 | −0.06 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.25 | 1.52 | 1.29 | 1.23 | 1.18 | 0.91 | 1.54 | 0.84 | 0.72 | 0.64 |
| Total debt | 112.37 | 105.01 | 93.52 | 81.72 | 77.33 | 74.49 | 61.03 | 53.40 | 43.18 | 40.63 |
| Net cash (debt) | −111.12 | −103.49 | −92.23 | −80.48 | −76.15 | −73.58 | −59.49 | −52.56 | −42.46 | −40.00 |
| Shareholders’ equity | 3.70 | 3.45 | 3.52 | 3.34 | 2.43 | 2.60 | 2.98 | 2.76 | 2.64 | 2.40 |
| Debt to equity | 30.38 | 30.40 | 26.58 | 24.49 | 31.78 | 28.68 | 20.50 | 19.35 | 16.35 | 16.94 |
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 | ||||||||||
| n/a | n/a | 147.1% | 195.1% | 137.1% | 184.6% | 249.1% | 97.5% | 64.2% | n/a | |
| n/a | n/a | 110.0% | 152.7% | 106.2% | 141.4% | 194.3% | 71.0% | 48.3% | n/a | |
| Spending | ||||||||||
| 38.5% | 61.8% | 25.2% | 21.8% | 22.6% | 23.4% | 22.0% | 27.2% | 24.7% | n/a | |
| Returns | ||||||||||
| 18.4% | 8.5% | 11.2% | 17.9% | 16.9% | 27.6% | 21.7% | 8.3% | 5.0% | −3.3% | |
| 0.6% | 0.3% | 0.4% | 0.6% | 0.5% | 0.9% | 0.9% | 0.4% | 0.3% | −0.2% | |
| Balance and payout | ||||||||||
| 30.38 | 30.40 | 26.58 | 24.49 | 31.78 | 28.68 | 20.50 | 19.35 | 16.35 | 16.94 | |
| 96.9% | 97.0% | 96.6% | 96.5% | 97.2% | 96.8% | 95.8% | 95.5% | 94.9% | 95.1% | |
| 29.5% | 60.3% | 42.0% | 24.6% | 29.9% | 14.9% | 14.1% | 34.2% | 53.4% | n/a | |