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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 20.8% | 32.8% | −3.3% | 65.4% | 39.3% | 38.6% | 15.3% | 24.7% | 35.7% | 51.9% | |
| 7.7% | 17.2% | −21.3% | 40.8% | 18.5% | 16.9% | 3.9% | 11.2% | 16.6% | 29.4% | |
| 17.7% | 8.0% | 5.0% | 11.6% | 26.7% | 16.2% | 3.9% | 5.7% | 10.2% | 22.8% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | 1.5% | 1.3% | 1.4% | 1.1% | 0.9% | 1.3% | |
| 13.2% | 16.7% | 19.3% | 17.5% | 16.3% | 20.3% | 27.7% | 27.1% | 24.6% | 22.5% | |
| 51.6% | 44.8% | n/a | 28.0% | 26.9% | 29.0% | 39.5% | 30.6% | 33.0% | 18.8% | |
| Returns | ||||||||||
| 8.3% | 15.5% | −20.3% | 18.5% | 10.0% | 8.5% | 1.9% | 5.4% | 8.8% | 18.8% | |
| 2.6% | 5.7% | −6.8% | 8.9% | 5.0% | 4.3% | 0.9% | 2.8% | 4.5% | 9.7% | |
| Balance and payout | ||||||||||
| 0.98 | 0.69 | 0.75 | 0.24 | 0.22 | 0.22 | 0.21 | 0.20 | 0.19 | 0.17 | |
| 59.2% | 56.3% | 58.5% | 32.8% | 31.8% | 31.1% | 31.9% | 30.1% | 30.2% | 30.4% | |
| 13.1% | 8.7% | n/a | 13.8% | 23.5% | 31.4% | 264.6% | 55.0% | 32.5% | 17.8% | |
| 5.7% | 18.7% | 34.2% | 48.4% | 16.3% | 32.6% | 362.7% | 108.4% | 90.7% | 61.8% | |