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 | 13.73 | 11.28 | 11.96 | 11.12 | 11.55 | 10.31 | 4.02 | 4.12 | 4.34 | 4.88 |
| Growth | −17.9% | +6.0% | −7.0% | +3.9% | −10.7% | −61.0% | +2.4% | +5.5% | +12.4% | |
| Operating income | 1.57 | 0.79 | 0.84 | 0.66 | 2.03 | 1.32 | 0.11 | −0.31 | −0.06 | −0.02 |
| Net income | 1.71 | −2.78 | 0.73 | 11.52 | −1.63 | 13.43 | 1.47 | −4.05 | 1.59 | −7.14 |
| Growth | −262.9% | +1,488.5% | −114.1% | −89.0% | −375.0% | −549.5% | ||||
| EPS, diluted | 1.81 | −2.86 | −1.97 | 16.32 | −2.70 | 23.59 | 2.96 | −9.52 | 4.23 | −20.86 |
| Growth | −258.0% | −116.5% | −87.5% | −421.6% | −593.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.4% | 7.0% | 7.0% | 5.9% | 17.6% | 12.8% | 2.7% | −7.6% | −1.4% | −0.5% |
| Net margin | 12.4% | −24.6% | 6.1% | 103.6% | −14.1% | 130.2% | 36.7% | −98.4% | 36.6% | −146.3% |
| Free cash flow margin | 32.1% | 39.5% | 37.7% | 30.7% | 25.1% | 20.8% | 48.5% | 30.2% | 25.9% | −2.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.94 | 5.71 | 5.96 | 4.59 | 4.19 | 3.55 | 2.84 | 2.17 | 2.03 | 1.21 |
| Capital expenditure | −1.54 | −1.25 | −1.45 | −1.17 | −1.29 | −1.41 | −0.89 | −0.92 | −0.91 | −1.34 |
| Free cash flow | 4.40 | 4.46 | 4.51 | 3.42 | 2.89 | 2.14 | 1.95 | 1.24 | 1.12 | −0.13 |
| Growth | +1.3% | +1.2% | −24.2% | −15.3% | −26.0% | −9.1% | −36.1% | −9.6% | −111.7% | |
| Buybacks | −1.97 | −2.98 | −2.01 | −3.22 | −1.07 | −1.58 | −1.70 | −1.49 | −0.69 | −0.19 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.08 | 1.67 | 1.48 | 8.14 | 1.33 | 0.91 | 1.72 | 1.41 | 1.82 | 2.08 |
| Total debt | 42.31 | 40.79 | 29.18 | 27.57 | 14.44 | 14.34 | 13.33 | 15.71 | 9.07 | 8.56 |
| Net cash (debt) | −41.23 | −39.12 | −27.70 | −19.42 | −13.11 | −13.43 | −11.60 | −14.30 | −7.25 | −6.48 |
| Shareholders’ equity | 13.76 | 6.81 | 4.68 | 13.61 | 13.66 | 25.93 | 22.44 | 19.06 | 12.37 | 9.74 |
| Debt to equity | 3.07 | 5.99 | 6.23 | 2.03 | 1.06 | 0.55 | 0.59 | 0.82 | 0.73 | 0.88 |
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 | ||||||||||
| 1.08 | 1.67 | 1.48 | 8.14 | 1.33 | 0.91 | 1.72 | 1.41 | 1.82 | 2.08 | |
| 1.37 | 1.40 | 1.34 | 1.40 | 1.08 | 0.91 | 0.83 | 0.40 | 0.45 | 0.56 | |
| 17.25 | 14.15 | 13.88 | 13.84 | 8.05 | n/a | n/a | n/a | n/a | n/a | |
| 12.76 | 14.35 | 13.72 | 13.56 | 9.97 | 9.52 | 2.80 | 3.31 | 3.15 | 3.50 | |
| 68.68 | 57.60 | 53.15 | 49.05 | 59.09 | 46.92 | 42.90 | 42.09 | 25.44 | 22.60 | |
| Growth | −16.1% | −7.7% | −7.7% | +20.5% | −20.6% | −8.6% | −1.9% | −39.6% | −11.2% | |
| Liabilities | ||||||||||
| 2.64 | 4.03 | 3.54 | 3.80 | 1.05 | 0.78 | 0.72 | 0.79 | 0.89 | 0.76 | |
| 39.66 | 36.77 | 25.65 | 23.77 | 13.39 | 13.56 | 12.61 | 14.91 | 8.18 | 7.81 | |
| calc | 42.31 | 40.79 | 29.18 | 27.57 | 14.44 | 14.34 | 13.33 | 15.71 | 9.07 | 8.56 |
| 53.95 | 51.20 | 49.01 | 35.85 | 45.79 | 21.32 | 20.32 | 23.08 | 12.90 | 12.65 | |
| Equity | ||||||||||
| −3.45 | −6.22 | −5.17 | 6.35 | 4.69 | 18.14 | 19.62 | 15.57 | 12.24 | 5.10 | |
| 13.76 | 6.81 | 4.68 | 13.61 | 13.66 | 25.93 | 22.44 | 19.06 | 12.37 | 9.74 | |
| Growth | −50.5% | −31.2% | +190.6% | +0.4% | +89.8% | −13.5% | −15.0% | −35.1% | −21.3% | |
| Per share and net cash | ||||||||||
| calc | −41.23 | −39.12 | −27.70 | −19.42 | −13.11 | −13.43 | −11.60 | −14.30 | −7.25 | −6.48 |
Lines marked calc are worked out here from filed figures; point at one for how.