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 | 4.16 | 2.97 | 3.02 | 3.09 | 3.15 | 2.56 | 2.58 | 2.83 | 3.52 | 3.97 |
| Growth | −28.6% | +1.5% | +2.3% | +2.1% | −18.9% | +0.7% | +10.0% | +24.4% | +12.5% | |
| Operating income | 1.11 | −2.51 | −1.25 | −0.72 | −0.49 | −0.11 | −0.03 | −0.33 | −0.42 | −2.34 |
| Net income | 0.78 | −3.13 | −2.00 | −1.26 | −0.57 | −0.59 | −0.62 | −0.95 | −0.51 | −2.92 |
| Growth | −501.9% | |||||||||
| EPS, diluted | 2.08 | −8.00 | −4.27 | −2.05 | −0.92 | −0.93 | −0.89 | −1.24 | −0.76 | −3.04 |
| Growth | −484.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 26.6% | −84.3% | −41.5% | −23.3% | −15.6% | −4.4% | −1.2% | −11.5% | −11.8% | −58.9% |
| Net margin | 18.7% | −105.2% | −66.1% | −40.6% | −18.0% | −23.2% | −24.1% | −33.7% | −14.5% | −73.5% |
| Free cash flow margin | 15.3% | 22.6% | 12.4% | −1.5% | 4.2% | 14.4% | −10.4% | −9.3% | 5.5% | 15.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.98 | 1.17 | 0.56 | 0.34 | 0.40 | 0.58 | 0.45 | 0.16 | 0.45 | 0.75 |
| Capital expenditure | −1.34 | −0.50 | −0.18 | −0.39 | −0.27 | −0.21 | −0.72 | −0.43 | −0.25 | −0.12 |
| Free cash flow | 0.64 | 0.67 | 0.37 | −0.05 | 0.13 | 0.37 | −0.27 | −0.26 | 0.19 | 0.63 |
| Growth | +5.8% | −44.4% | −112.6% | +175.9% | −173.3% | +224.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.05 | 2.52 | 2.16 | 1.79 | 1.15 | 0.98 | 0.68 | 0.76 | 0.56 | 0.62 |
| Total debt | 8.46 | 7.40 | 9.98 | 9.26 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −5.41 | −4.88 | −7.82 | −7.47 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 15.80 | 12.71 | 13.11 | 11.86 | 11.43 | 11.21 | 10.79 | 10.42 | 10.28 | 8.11 |
| Debt to equity | 0.54 | 0.58 | 0.76 | 0.78 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 3.05 | 2.52 | 2.16 | 1.79 | 1.15 | 0.98 | 0.68 | 0.76 | 0.56 | 0.62 | |
| 0.83 | 0.60 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 21.09 | 17.40 | 20.41 | 18.85 | 17.67 | 17.10 | 17.47 | 16.94 | 15.83 | 12.58 | |
| 26.89 | 22.41 | 25.67 | 24.11 | 21.80 | 20.68 | 20.44 | 20.25 | 19.37 | 15.64 | |
| Growth | −16.7% | +14.5% | −6.1% | −9.5% | −5.2% | −1.2% | −0.9% | −4.4% | −19.3% | |
| Liabilities | ||||||||||
| 0.72 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 7.74 | 7.40 | 9.98 | 9.26 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 8.46 | 7.40 | 9.98 | 9.26 | n/a | n/a | n/a | n/a | n/a | n/a |
| Equity | ||||||||||
| 5.06 | 1.93 | −0.07 | −1.30 | −1.87 | −2.46 | −3.08 | −4.03 | −4.55 | −7.46 | |
| 15.80 | 12.71 | 13.11 | 11.86 | 11.43 | 11.21 | 10.79 | 10.42 | 10.28 | 8.11 | |
| Growth | −19.6% | +3.1% | −9.5% | −3.6% | −2.0% | −3.7% | −3.5% | −1.3% | −21.2% | |
| Per share and net cash | ||||||||||
| calc | −5.41 | −4.88 | −7.82 | −7.47 | n/a | n/a | n/a | n/a | n/a | n/a |
| 389.4 | 391.2 | 609.6 | 611.9 | 615.1 | 655.5 | 721.9 | 809.0 | 875.8 | 1,102 | |
| calc | 40.58 | 32.48 | 21.50 | 19.39 | 18.58 | 17.09 | 14.95 | 12.87 | 11.74 | 7.36 |
Lines marked calc are worked out here from filed figures; point at one for how.