Closing prices at the end of each trading day, from 27 Jul 2021. 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 | 5.35 | 6.14 | 7.24 | 8.20 | 6.59 | 7.10 | 7.37 | 9.48 | 9.11 | 7.15 |
| Growth | +14.6% | +18.0% | +13.3% | −19.6% | +7.7% | +3.7% | +28.8% | −3.9% | −21.6% | |
| Net income | 2.72 | 2.47 | 3.65 | 3.16 | −2.06 | 3.50 | 1.00 | −1.85 | −2.00 | −0.31 |
| Growth | −9.2% | +48.1% | −13.6% | −165.2% | −71.5% | −285.6% | ||||
| EPS, diluted | 2.25 | 0.48 | 2.26 | 1.89 | −2.39 | n/a | n/a | n/a | n/a | n/a |
| Growth | −78.7% | +370.8% | −16.4% | −226.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 50.8% | 40.2% | 50.5% | 38.5% | −31.2% | 49.3% | 13.5% | −19.5% | −21.9% | −4.3% |
| Free cash flow margin | 9.6% | 6.3% | 12.1% | 3.1% | 17.6% | 6.3% | −3.5% | −12.6% | 6.8% | −18.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.75 | 0.64 | 1.36 | 0.62 | 1.33 | 0.61 | −0.05 | −0.67 | 1.02 | −0.60 |
| Capital expenditure | −0.23 | −0.25 | −0.48 | −0.37 | −0.17 | −0.16 | −0.21 | −0.53 | −0.40 | −0.76 |
| Free cash flow | 0.51 | 0.39 | 0.88 | 0.25 | 1.16 | 0.45 | −0.26 | −1.20 | 0.62 | −1.35 |
| Growth | −24.2% | +126.0% | −71.3% | +361.5% | −61.3% | −157.8% | −320.0% | |||
| Buybacks | −0.06 | −0.14 | −0.08 | n/a | n/a | n/a | n/a | −0.02 | −0.01 | −0.00 |
| Dividends paid | −1.76 | −3.52 | −3.80 | −4.49 | −2.17 | −4.17 | −4.92 | −4.63 | −3.09 | −2.78 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.46 | 1.49 | 3.29 | 1.44 | 2.47 | 2.58 | 4.02 | 2.34 | 2.21 | 1.86 |
| Total debt | 28.42 | 30.75 | 57.94 | 46.57 | 41.26 | 38.58 | 38.86 | 53.39 | 35.96 | 35.35 |
| Net cash (debt) | −26.97 | −29.26 | −54.65 | −45.13 | −38.79 | −36.00 | −34.84 | −51.05 | −33.76 | −33.50 |
| Shareholders’ equity | 22.36 | 22.19 | 28.28 | 28.53 | 25.14 | 45.01 | 41.74 | 48.59 | 38.25 | 42.57 |
| Debt to equity | 1.27 | 1.39 | 2.05 | 1.63 | 1.64 | 0.86 | 0.93 | 1.10 | 0.94 | 0.83 |
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 | ||||||||||
| 5.35 | 6.14 | 7.24 | 8.20 | 6.59 | 7.10 | 7.37 | 9.48 | 9.11 | 7.15 | |
| Growth | +14.6% | +18.0% | +13.3% | −19.6% | +7.7% | +3.7% | +28.8% | −3.9% | −21.6% | |
| 0.57 | 0.61 | 1.03 | 0.88 | 0.82 | 0.92 | 0.93 | 1.40 | 1.39 | 1.23 | |
| 2.14 | 2.66 | 3.74 | 3.35 | −1.84 | 3.99 | 1.28 | −2.27 | −1.71 | −0.15 | |
| −0.58 | 0.19 | 0.08 | 0.20 | 0.22 | 0.49 | 0.28 | −0.42 | 0.29 | 0.16 | |
| 2.72 | 2.47 | 3.65 | 3.16 | −2.06 | 3.50 | 1.00 | −1.85 | −2.00 | −0.31 | |
| Growth | −9.2% | +48.1% | −13.6% | −165.2% | −71.5% | −285.6% | ||||
| Per share | ||||||||||
| 2.30 | 0.48 | 2.28 | 1.89 | −2.39 | n/a | n/a | n/a | n/a | n/a | |
| 2.25 | 0.48 | 2.26 | 1.89 | −2.39 | n/a | n/a | n/a | n/a | n/a | |
| Growth | −78.7% | +370.8% | −16.4% | −226.5% | ||||||