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 | 5.16 | 5.04 | 5.02 | 5.08 | 5.12 | 5.22 | 5.29 | 1.23 | 1.18 | 1.07 |
| Growth | −2.2% | −0.5% | +1.1% | +0.9% | +2.0% | +1.4% | −76.8% | −4.2% | −9.0% | |
| Operating income | 0.11 | −0.11 | 0.21 | 0.18 | 0.26 | 0.26 | 0.12 | −0.68 | −0.19 | −0.10 |
| Net income | 0.04 | 0.15 | 0.14 | 0.12 | 0.23 | 0.16 | 0.06 | −0.50 | −0.03 | −0.01 |
| Growth | +255.8% | −11.8% | −10.4% | +86.8% | −31.0% | −60.3% | −906.5% | |||
| EPS, diluted | 0.39 | 1.37 | 1.17 | 1.03 | 1.93 | 1.00 | −0.07 | −5.05 | −0.85 | −0.65 |
| Growth | +251.3% | −14.6% | −12.0% | +87.4% | −48.2% | −107.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 2.1% | −2.1% | 4.1% | 3.5% | 5.1% | 5.0% | 2.3% | −55.6% | −16.3% | −9.1% |
| Net margin | 0.8% | 3.0% | 2.7% | 2.4% | 4.4% | 3.0% | 1.2% | −40.7% | −2.4% | −0.6% |
| Free cash flow margin | 2.8% | 1.8% | 4.8% | 1.2% | 3.8% | −0.5% | −0.1% | 40.6% | 66.3% | 18.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.78 | 0.78 | 1.02 | 1.02 | 1.53 | 1.10 | 1.16 | 1.14 | 1.15 | 0.59 |
| Capital expenditure | −0.64 | −0.69 | −0.78 | −0.96 | −1.34 | −1.13 | −1.16 | −0.64 | −0.37 | −0.39 |
| Free cash flow | 0.15 | 0.09 | 0.24 | 0.06 | 0.19 | −0.03 | −0.01 | 0.50 | 0.78 | 0.20 |
| Growth | −37.7% | +164.8% | −75.5% | +228.8% | −114.4% | +56.7% | −74.5% | |||
| Buybacks | −0.00 | 0.00 | 0.00 | 0.00 | −0.01 | −0.01 | −0.04 | −0.01 | 0.00 | −0.11 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.90 | 0.62 | 0.92 | 0.47 | 1.43 | 0.37 | 0.36 | 0.24 | 0.36 | 0.77 |
| Shareholders’ equity | 4.14 | 4.27 | 4.56 | 4.65 | 4.80 | 5.93 | 5.85 | 5.20 | 5.09 | 4.80 |
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 | ||||||||||
| 0.90 | 0.62 | 0.92 | 0.47 | 1.43 | 0.37 | 0.36 | 0.24 | 0.36 | 0.77 | |
| 0.75 | 0.86 | 0.99 | 1.01 | 1.00 | 1.06 | 1.07 | 0.99 | 0.06 | 0.07 | |
| 0.15 | 0.15 | 0.15 | 0.17 | 0.15 | 0.18 | 0.27 | 0.21 | 0.00 | 0.00 | |
| 3.56 | 3.42 | 3.35 | 3.53 | 3.97 | 4.36 | 4.76 | 5.06 | 2.88 | 2.97 | |
| 0.77 | 0.51 | 0.51 | 0.55 | 0.55 | 0.55 | 0.55 | 0.00 | n/a | n/a | |
| 9.45 | 9.30 | 9.78 | 10.78 | 12.53 | 13.49 | 14.55 | 8.14 | 13.68 | 8.40 | |
| Growth | −1.6% | +5.3% | +10.2% | +16.2% | +7.7% | +7.8% | −44.1% | +68.2% | −38.6% | |
| Equity | ||||||||||
| 2.45 | 2.53 | 2.66 | 2.67 | 2.80 | 2.81 | 2.70 | 2.02 | 1.85 | 1.69 | |
| 4.14 | 4.27 | 4.56 | 4.65 | 4.80 | 5.93 | 5.85 | 5.20 | 5.09 | 4.80 | |
| Growth | +3.0% | +6.8% | +2.0% | +3.2% | +23.4% | −1.3% | −11.1% | −2.1% | −5.7% | |
| Per share and net cash | ||||||||||
| 110.0 | 111.0 | 114.0 | 115.0 | 114.0 | 115.0 | 112.0 | 113.0 | 114.3 | 113.8 | |
| calc | 37.67 | 38.46 | 40.00 | 40.46 | 42.14 | 51.54 | 52.22 | 46.04 | 44.53 | 42.20 |
Lines marked calc are worked out here from filed figures; point at one for how.