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 | 8.56 | 8.37 | 7.24 | 9.72 | 12.60 | 11.99 | 11.01 | 11.40 | 12.92 | 16.96 |
| Growth | −2.2% | −13.5% | +34.2% | +29.6% | −4.8% | −8.1% | +3.5% | +13.4% | +31.2% | |
| Net income | 0.66 | 1.44 | −1.55 | 3.97 | 2.32 | 2.02 | 0.43 | 1.27 | 2.14 | 4.99 |
| Growth | +119.5% | −207.4% | −41.4% | −13.0% | −78.6% | +194.4% | +68.6% | +132.9% | ||
| EPS, diluted | 0.56 | 1.23 | −1.32 | 2.26 | 1.31 | 1.14 | 0.24 | 0.72 | 1.22 | 2.93 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.7% | 17.2% | −21.3% | 40.8% | 18.5% | 16.9% | 3.9% | 11.2% | 16.6% | 29.4% |
| Free cash flow margin | 17.7% | 8.0% | 5.0% | 11.6% | 26.7% | 16.2% | 3.9% | 5.7% | 10.2% | 22.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.64 | 2.07 | 1.77 | 2.83 | 5.42 | 4.38 | 3.48 | 3.73 | 4.49 | 7.69 |
| Capital expenditure | −1.13 | −1.40 | −1.40 | −1.70 | −2.05 | −2.44 | −3.05 | −3.09 | −3.17 | −3.82 |
| Free cash flow | 1.51 | 0.67 | 0.37 | 1.13 | 3.36 | 1.94 | 0.43 | 0.65 | 1.32 | 3.87 |
| Growth | −55.8% | −45.4% | +210.1% | +197.1% | −42.2% | −77.8% | +49.5% | +103.9% | +193.7% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.00 | −0.42 | 0.00 | −0.50 | −1.50 |
| Dividends paid | −0.09 | −0.13 | −0.13 | −0.55 | −0.55 | −0.63 | −1.14 | −0.70 | −0.70 | −0.89 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.39 | 2.23 | 1.57 | 3.31 | 5.19 | 5.28 | 4.44 | 4.15 | 4.07 | 6.71 |
| Total debt | 7.79 | 6.36 | 5.70 | 5.16 | 5.14 | 5.14 | 4.77 | 4.72 | 4.71 | 4.65 |
| Net cash (debt) | −5.40 | −4.13 | −4.12 | −1.85 | 0.05 | 0.15 | −0.33 | −0.57 | −0.63 | 2.06 |
| Shareholders’ equity | 7.94 | 9.29 | 7.59 | 21.43 | 23.34 | 23.86 | 22.77 | 23.34 | 24.29 | 26.56 |
| Debt to equity | 0.98 | 0.69 | 0.75 | 0.24 | 0.22 | 0.22 | 0.21 | 0.20 | 0.19 | 0.17 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 8.56 | 8.37 | 7.24 | 9.72 | 12.60 | 11.99 | 11.01 | 11.40 | 12.92 | 16.96 | |
| Growth | −2.2% | −13.5% | +34.2% | +29.6% | −4.8% | −8.1% | +3.5% | +13.4% | +31.2% | |
| 5.41 | 5.30 | 5.22 | 6.91 | 7.42 | 7.09 | 7.50 | 7.93 | 7.96 | 8.27 | |
| n/a | n/a | n/a | n/a | 0.19 | 0.15 | 0.16 | 0.13 | 0.12 | 0.22 | |
| 1.78 | 2.75 | −0.24 | 6.36 | 4.95 | 4.63 | 1.68 | 2.81 | 4.61 | 8.81 | |
| 0.92 | 1.23 | 1.20 | 1.78 | 1.33 | 1.34 | 0.66 | 0.86 | 1.52 | 1.65 | |
| 0.66 | 1.44 | −1.55 | 3.97 | 2.32 | 2.02 | 0.43 | 1.27 | 2.14 | 4.99 | |
| Growth | +119.5% | −207.4% | −41.4% | −13.0% | −78.6% | +194.4% | +68.6% | +132.9% | ||
| Per share | ||||||||||
| 0.56 | 1.23 | −1.32 | 2.26 | 1.31 | 1.14 | 0.24 | 0.72 | 1.22 | 2.93 | |
| 0.56 | 1.23 | −1.32 | 2.26 | 1.31 | 1.14 | 0.24 | 0.72 | 1.22 | 2.93 | |
| Growth | +119.6% | −207.3% | −42.0% | −13.0% | −78.9% | +200.0% | +69.4% | +140.2% | ||
| 1,165 | 1,166 | 1,167 | 1,758 | 1,778 | 1,779 | 1,771 | 1,755 | 1,751 | 1,707 | |
| 1,165 | 1,166 | 1,167 | 1,758 | 1,778 | 1,779 | 1,771 | 1,755 | 1,751 | 1,707 | |
| Growth | +0.1% | +0.1% | +50.6% | +1.1% | +0.1% | −0.4% | −0.9% | −0.2% | −2.5% | |
† The diluted share count jumps at 2019, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.