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 | 93.50 | 94.01 | 101.13 | 76.56 | 58.16 | 62.29 | 66.61 | 77.79 | 66.52 | 89.46 |
| Growth | +0.5% | +7.6% | −24.3% | −24.0% | +7.1% | +6.9% | +16.8% | −14.5% | +34.5% | |
| Operating income | 6.53 | 10.34 | 11.99 | −1.98 | −12.77 | −2.87 | −3.52 | −0.77 | −10.71 | 4.28 |
| Net income | 5.03 | 8.46 | 10.46 | −0.64 | −11.87 | −4.20 | −4.94 | −2.22 | −11.82 | 2.24 |
| Growth | +68.0% | +23.7% | −106.1% | |||||||
| EPS, diluted | 7.83 | 13.85 | 17.85 | −1.12 | −20.88 | −7.15 | −8.30 | −3.67 | −18.36 | 2.48 |
| Growth | +76.9% | +28.9% | −106.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.5% | 18.5% | 19.4% | 5.8% | −9.8% | 4.9% | 5.3% | 9.9% | −3.0% | 4.8% |
| Operating margin | 7.0% | 11.0% | 11.9% | −2.6% | −22.0% | −4.6% | −5.3% | −1.0% | −16.1% | 4.8% |
| Net margin | 5.4% | 9.0% | 10.3% | −0.8% | −20.4% | −6.7% | −7.4% | −2.9% | −17.8% | 2.5% |
| Free cash flow margin | 8.4% | 12.3% | 13.4% | −5.6% | −33.9% | −7.1% | 3.4% | 5.7% | −21.5% | −2.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.50 | 13.35 | 15.32 | −2.45 | −18.41 | −3.42 | 3.51 | 5.96 | −12.08 | 1.07 |
| Capital expenditure | −2.61 | −1.74 | −1.72 | −1.83 | −1.30 | −0.98 | −1.22 | −1.53 | −2.23 | −2.94 |
| Free cash flow | 7.88 | 11.61 | 13.60 | −4.28 | −19.71 | −4.40 | 2.29 | 4.43 | −14.31 | −1.88 |
| Growth | +47.2% | +17.2% | −131.5% | +93.6% | −422.8% | |||||
| Buybacks | −7.00 | −9.24 | −9.00 | −2.65 | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −2.76 | −3.42 | −3.95 | −4.63 | −1.16 | n/a | n/a | n/a | n/a | −0.33 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.80 | 8.81 | 7.64 | 9.49 | 7.75 | 8.05 | 14.61 | 12.69 | 13.80 | 10.92 |
| Total debt | n/a | n/a | n/a | 20.96 | 63.38 | 57.92 | 56.79 | 52.06 | 53.63 | 53.85 |
| Net cash (debt) | n/a | n/a | n/a | −11.48 | −55.63 | −49.87 | −42.18 | −39.36 | −39.82 | −42.93 |
| Shareholders’ equity | 0.82 | 1.66 | 0.34 | −8.62 | −18.32 | −15.00 | −15.88 | −17.23 | −3.91 | 5.45 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 9.87 |
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 | ||||||||||
| 93.50 | 94.01 | 101.13 | 76.56 | 58.16 | 62.29 | 66.61 | 77.79 | 66.52 | 89.46 | |
| Growth | +0.5% | +7.6% | −24.3% | −24.0% | +7.1% | +6.9% | +16.8% | −14.5% | +34.5% | |
| 79.03 | 76.61 | 81.49 | 72.09 | 63.84 | 59.24 | 63.08 | 70.07 | 68.51 | 85.17 | |
| 14.47 | 17.39 | 19.64 | 4.47 | −5.69 | 3.05 | 3.53 | 7.72 | −1.99 | 4.29 | |
| Growth | +20.2% | +12.9% | −77.3% | −227.3% | +15.8% | +118.8% | −125.8% | |||
| 4.63 | 3.18 | 3.27 | 3.22 | 2.48 | 2.25 | 2.85 | 3.38 | 3.81 | 3.62 | |
| 3.61 | 4.10 | 4.57 | 3.91 | 4.82 | 4.16 | 4.19 | 5.17 | 5.02 | 6.09 | |
| 6.53 | 10.34 | 11.99 | −1.98 | −12.77 | −2.87 | −3.52 | −0.77 | −10.71 | 4.28 | |
| Growth | +58.5% | +15.9% | −116.5% | |||||||
| 5.78 | 10.11 | 11.60 | −2.26 | −14.48 | −5.03 | −5.02 | −2.01 | −12.21 | 2.64 | |
| 0.75 | 1.65 | 1.14 | −1.62 | −2.54 | −0.74 | 0.03 | 0.24 | −0.38 | 0.40 | |
| 5.03 | 8.46 | 10.46 | −0.64 | −11.87 | −4.20 | −4.94 | −2.22 | −11.82 | 2.24 | |
| Growth | +68.0% | +23.7% | −106.1% | |||||||
| Per share | ||||||||||
| 7.92 | 14.03 | 18.05 | −1.12 | −20.88 | −7.15 | −8.30 | −3.67 | −18.36 | 2.49 | |
| 7.83 | 13.85 | 17.85 | −1.12 | −20.88 | −7.15 | −8.30 | −3.67 | −18.36 | 2.48 | |
| Growth | +76.9% | +28.9% | −106.3% | |||||||
| 635.5 | 602.5 | 579.2 | 565.4 | 568.6 | 587.6 | 594.9 | 605.8 | 646.9 | 759.8 | |
| 642.8 | 610.0 | 585.5 | 565.4 | 568.6 | 587.6 | 594.9 | 605.8 | 646.9 | 762.3 | |
| Growth | −5.1% | −4.0% | −3.4% | +0.6% | +3.3% | +1.2% | +1.8% | +6.8% | +17.8% | |