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 | 17.47 | 17.66 | 21.04 | 19.51 | 18.80 | 17.80 | 16.11 | 13.52 | 12.13 | 11.33 |
| Growth | +1.1% | +19.2% | −7.3% | −3.6% | −5.3% | −9.5% | −16.1% | −10.3% | −6.6% | |
| Operating income | 2.33 | 2.01 | 0.57 | −2.73 | 0.96 | 4.29 | 0.10 | −9.58 | 0.46 | −0.81 |
| Net income | 0.63 | 1.39 | −1.73 | −5.27 | −1.23 | 2.03 | −1.55 | −10.30 | −0.06 | −1.74 |
| Growth | +121.9% | −224.8% | −176.1% | |||||||
| EPS, diluted | 1.16 | 2.21 | −1.63 | −4.92 | −1.14 | 1.91 | −1.54 | −10.48 | −0.06 | −1.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 13.4% | 11.4% | 2.7% | −14.0% | 5.1% | 24.1% | 0.6% | −70.9% | 3.8% | −7.2% |
| Net margin | 3.6% | 7.9% | −8.2% | −27.0% | −6.6% | 11.4% | −9.6% | −76.2% | −0.5% | −15.3% |
| Free cash flow margin | 9.3% | 4.4% | 18.3% | 15.6% | 14.9% | 20.2% | 10.7% | −7.0% | 9.1% | 3.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.61 | 3.88 | 7.03 | 6.68 | 6.52 | 6.50 | 4.74 | 2.16 | 4.33 | 4.74 |
| Capital expenditure | −2.98 | −3.11 | −3.18 | −3.63 | −3.73 | −2.90 | −3.02 | −3.10 | −3.23 | −4.37 |
| Free cash flow | 1.63 | 0.77 | 3.86 | 3.05 | 2.80 | 3.60 | 1.72 | −0.94 | 1.10 | 0.37 |
| Growth | −52.6% | +399.6% | −20.9% | −8.4% | +28.8% | −52.3% | −154.7% | −66.3% | ||
| Buybacks | −0.02 | −0.02 | n/a | 0.00 | 0.00 | −1.00 | −0.20 | 0.00 | 0.00 | n/a |
| Dividends paid | −1.17 | −1.45 | −2.31 | −1.10 | −1.11 | −1.09 | −0.78 | −0.01 | −0.00 | −0.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.22 | 0.55 | 0.49 | 1.69 | 0.41 | 0.35 | 1.25 | 2.23 | 1.89 | 1.00 |
| Shareholders’ equity | 13.40 | 23.49 | 19.83 | 13.47 | 11.16 | 11.78 | 10.37 | 0.42 | 0.46 | −1.12 |
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 | ||||||||||
| 13.4% | 11.4% | 2.7% | −14.0% | 5.1% | 24.1% | 0.6% | −70.9% | 3.8% | −7.2% | |
| 5.8% | 3.1% | −7.4% | −24.4% | −4.2% | 15.2% | −6.2% | −75.7% | −1.9% | −24.0% | |
| 3.6% | 7.9% | −8.2% | −27.0% | −6.6% | 11.4% | −9.6% | −76.2% | −0.5% | −15.3% | |
| 9.3% | 4.4% | 18.3% | 15.6% | 14.9% | 20.2% | 10.7% | −7.0% | 9.1% | 3.3% | |
| Spending | ||||||||||
| 19.7% | 19.9% | 19.8% | 19.0% | 18.4% | 16.3% | 19.1% | 23.7% | 24.5% | 28.2% | |
| 17.1% | 17.6% | 15.1% | 18.6% | 19.8% | 16.3% | 18.7% | 22.9% | 26.6% | 38.5% | |
| 38.6% | −157.2% | n/a | n/a | n/a | 24.7% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 4.7% | 5.9% | −8.7% | −39.1% | −11.0% | 17.3% | −14.9% | −2,469.5% | −11.9% | n/a | |
| 1.3% | 1.8% | −2.5% | −8.1% | −2.1% | 3.5% | −3.4% | −30.3% | −0.2% | −5.1% | |
| Balance and payout | ||||||||||
| 186.4% | 104.6% | n/a | n/a | n/a | 53.5% | n/a | n/a | n/a | n/a | |
| 72.7% | 190.4% | 59.9% | 36.0% | 39.7% | 58.0% | 57.0% | n/a | 0.3% | 0.3% | |