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 | 40.14 | 42.62 | 44.54 | 45.77 | 17.34 | 29.88 | 48.97 | 52.79 | 54.21 | 54.63 |
| Growth | +6.2% | +4.5% | +2.8% | −62.1% | +72.4% | +63.9% | +7.8% | +2.7% | +0.8% | |
| Operating income | 5.06 | 4.23 | 2.66 | 3.07 | −10.42 | −1.06 | 1.61 | 3.03 | 2.61 | 1.47 |
| Net income | 2.58 | 1.28 | 1.41 | 1.69 | −8.89 | −1.99 | 0.13 | 0.82 | 0.85 | 0.11 |
| Growth | −50.4% | +10.1% | +19.4% | −627.0% | +547.2% | +2.9% | −86.9% | |||
| EPS, diluted | 4.65 | 2.61 | 3.03 | 3.79 | −18.36 | −3.09 | 0.19 | 1.21 | 1.24 | 0.17 |
| Growth | −43.9% | +16.1% | +25.1% | −584.4% | +536.8% | +2.5% | −86.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.6% | 9.9% | 6.0% | 6.7% | −60.1% | −3.5% | 3.3% | 5.7% | 4.8% | 2.7% |
| Net margin | 6.4% | 3.0% | 3.2% | 3.7% | −51.2% | −6.7% | 0.3% | 1.6% | 1.6% | 0.2% |
| Free cash flow margin | 2.0% | −2.9% | −0.5% | −1.0% | −49.0% | 1.7% | −0.8% | 2.3% | 2.4% | −1.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.52 | 4.74 | 3.53 | 3.82 | −6.54 | 0.70 | 2.17 | 3.80 | 3.98 | 3.10 |
| Capital expenditure | −5.73 | −5.97 | −3.75 | −4.27 | −1.96 | −0.21 | −2.55 | −2.60 | −2.68 | −3.78 |
| Free cash flow | 0.79 | −1.23 | −0.21 | −0.45 | −8.50 | 0.50 | −0.37 | 1.21 | 1.30 | −0.68 |
| Growth | −254.7% | −175.2% | +7.7% | −152.3% | ||||||
| Buybacks | −4.50 | −1.62 | −0.84 | −1.10 | −0.17 | −0.02 | −0.02 | n/a | n/a | n/a |
| Dividends paid | −0.22 | −0.20 | −0.19 | −0.18 | −0.04 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.44 | 0.40 | 0.29 | 0.29 | 0.40 | 0.41 | 0.59 | 0.68 | 0.90 | 1.06 |
| Total debt | n/a | 24.29 | 23.78 | 23.65 | 32.02 | 37.32 | 34.90 | 32.40 | 29.81 | 28.28 |
| Net cash (debt) | n/a | −23.90 | −23.49 | −23.36 | −31.62 | −36.92 | −34.32 | −31.72 | −28.91 | −27.22 |
| Shareholders’ equity | −0.28 | −0.78 | −0.17 | −0.12 | −6.87 | −7.34 | −5.80 | −5.20 | −3.98 | −3.73 |
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 | ||||||||||
| 0.44 | 0.40 | 0.29 | 0.29 | 0.40 | 0.41 | 0.59 | 0.68 | 0.90 | 1.06 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 2.14 | 2.03 | 2.01 | 2.08 | |
| 31.16 | 34.16 | 34.10 | 35.00 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 4.09 | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 | |
| 51.27 | 52.79 | 60.58 | 60.00 | 62.01 | 66.47 | 64.72 | 63.06 | 61.78 | 61.77 | |
| Growth | +2.9% | +14.8% | −1.0% | +3.4% | +7.2% | −2.6% | −2.6% | −2.0% | −0.0% | |
| Liabilities | ||||||||||
| n/a | 2.48 | 3.21 | 2.75 | 2.70 | 2.32 | 3.06 | 3.50 | 5.20 | 3.64 | |
| n/a | 21.82 | 20.57 | 20.90 | 29.32 | 35.01 | 31.84 | 28.90 | 24.62 | 24.64 | |
| calc | n/a | 24.29 | 23.78 | 23.65 | 32.02 | 37.32 | 34.90 | 32.40 | 29.81 | 28.28 |
| Equity | ||||||||||
| 1.64 | −1.35 | 0.76 | 2.26 | −6.66 | −8.64 | −8.51 | −7.69 | −6.84 | −6.73 | |
| −0.28 | −0.78 | −0.17 | −0.12 | −6.87 | −7.34 | −5.80 | −5.20 | −3.98 | −3.73 | |
| Growth | ||||||||||
| Per share and net cash | ||||||||||
| calc | n/a | −23.90 | −23.49 | −23.36 | −31.62 | −36.92 | −34.32 | −31.72 | −28.91 | −27.22 |
| 507.3 | 475.5 | 460.6 | 428.2 | 621.5 | 647.7 | 650.6 | 654.3 | 657.6 | 660.3 | |
| calc | −0.56 | −1.64 | −0.37 | −0.28 | −11.05 | −11.33 | −8.91 | −7.95 | −6.05 | −5.64 |
Lines marked calc are worked out here from filed figures; point at one for how.