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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 186.61 | 244.58 | 303.74 | 163.53 | 109.08 | 164.20 | 248.89 | 213.03 | 194.63 | 192.55 |
| Growth | +31.1% | +24.2% | −46.2% | −33.3% | +50.5% | +51.6% | −14.4% | −8.6% | −1.1% | |
| Operating income | −0.43 | 9.47 | 19.38 | 11.71 | −21.74 | 18.08 | 18.04 | 27.35 | 11.30 | 12.64 |
| Net income | 0.12 | 3.39 | 9.38 | 4.03 | −20.31 | 7.57 | −2.49 | 15.24 | 0.38 | 0.06 |
| Growth | +2,847.0% | +176.9% | −57.1% | −604.3% | −132.9% | −97.5% | −85.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −0.2% | 3.9% | 6.4% | 7.2% | −19.9% | 11.0% | 7.2% | 12.8% | 5.8% | 6.6% |
| Net margin | 0.1% | 1.4% | 3.1% | 2.5% | −18.6% | 4.6% | −1.0% | 7.2% | 0.2% | 0.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.69 | 18.93 | 22.87 | 25.77 | 12.16 | 23.61 | 40.93 | 32.04 | 27.30 | 24.49 |
| Buybacks | 0.00 | −0.34 | −0.36 | −1.51 | −0.78 | −3.15 | −10.00 | −7.92 | −7.13 | −4.49 |
| Dividends paid | −4.72 | −6.29 | −6.87 | −7.14 | −6.61 | −4.63 | −4.66 | −5.23 | −5.39 | −5.61 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 23.48 | 25.59 | 22.47 | 22.47 | 31.11 | 30.68 | 29.20 | 33.03 | 39.20 | 36.56 |
| Total debt | 58.30 | 63.23 | 65.13 | 67.72 | 63.31 | 55.62 | 43.75 | 48.67 | 55.07 | 54.60 |
| Net cash (debt) | −34.82 | −37.64 | −42.66 | −45.25 | −32.19 | −24.94 | −14.55 | −15.64 | −15.87 | −18.05 |
| Shareholders’ equity | 95.29 | 98.49 | 99.44 | 98.41 | 71.25 | 75.46 | 67.55 | 70.28 | 59.25 | 53.05 |
| Debt to equity | 0.61 | 0.64 | 0.65 | 0.69 | 0.89 | 0.74 | 0.65 | 0.69 | 0.93 | 1.03 |
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 | ||||||||||
| 23.48 | 25.59 | 22.47 | 22.47 | 31.11 | 30.68 | 29.20 | 33.03 | 39.20 | 36.56 | |
| 20.68 | 24.85 | 24.48 | 24.44 | 17.95 | 27.14 | 34.01 | 31.12 | 27.13 | 26.01 | |
| 17.66 | 19.01 | 17.99 | 20.88 | 16.87 | 23.71 | 28.08 | 22.82 | 23.23 | 22.50 | |
| 129.76 | 129.47 | 135.26 | 132.64 | 114.84 | 112.90 | 106.04 | 104.72 | 100.24 | 98.63 | |
| 11.19 | 11.55 | 12.20 | 11.87 | 12.48 | 12.37 | 11.96 | 12.47 | 14.89 | 10.30 | |
| 263.32 | 276.52 | 282.18 | 295.19 | 267.65 | 287.27 | 288.12 | 280.29 | 282.23 | 278.53 | |
| Growth | +5.0% | +2.0% | +4.6% | −9.3% | +7.3% | +0.3% | −2.7% | +0.7% | −1.3% | |
| Liabilities | ||||||||||
| 6.63 | 7.74 | 9.33 | 10.49 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 51.67 | 55.49 | 55.80 | 57.24 | 63.31 | 55.62 | 43.75 | 48.67 | 55.07 | 54.60 | |
| calc | 58.30 | 63.23 | 65.13 | 67.72 | 63.31 | 55.62 | 43.75 | 48.67 | 55.07 | 54.60 |
| 166.47 | 176.11 | 180.63 | 194.49 | 182.09 | 196.83 | 205.13 | 194.80 | 203.91 | 204.53 | |
| Equity | ||||||||||
| 95.29 | 98.49 | 99.44 | 98.41 | 71.25 | 75.46 | 67.55 | 70.28 | 59.25 | 53.05 | |
| Growth | +3.4% | +1.0% | −1.0% | −27.6% | +5.9% | −10.5% | +4.0% | −15.7% | −10.5% | |
| Per share and net cash | ||||||||||
| calc | −34.82 | −37.64 | −42.66 | −45.25 | −32.19 | −24.94 | −14.55 | −15.64 | −15.87 | −18.05 |
Lines marked calc are worked out here from filed figures; point at one for how.