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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.46 | 1.49 | 3.29 | 1.44 | 2.47 | 2.58 | 4.02 | 2.34 | 2.21 | 1.86 | |
| 2.59 | 0.98 | 2.36 | 1.41 | 1.87 | 2.28 | 2.18 | 3.48 | 2.08 | 1.97 | |
| n/a | n/a | n/a | n/a | 0.13 | 0.57 | 0.18 | 0.13 | 0.23 | 0.51 | |
| 5.36 | 5.46 | 7.51 | 7.28 | 5.24 | 5.62 | 9.40 | n/a | n/a | n/a | |
| 0.76 | 1.08 | 1.11 | 1.04 | 1.08 | 0.83 | 0.95 | 1.45 | 0.93 | 1.18 | |
| 78.13 | 84.35 | 122.52 | 111.64 | 107.95 | 112.00 | 112.52 | 131.58 | 102.59 | 99.28 | |
| Growth | +8.0% | +45.3% | −8.9% | −3.3% | +3.8% | +0.5% | +16.9% | −22.0% | −3.2% | |
| Liabilities | ||||||||||
| 28.42 | 30.75 | 57.94 | 46.57 | 41.26 | 38.58 | 38.86 | 53.39 | 35.96 | 35.35 | |
| calc | 28.42 | 30.75 | 57.94 | 46.57 | 41.26 | 38.58 | 38.86 | 53.39 | 35.96 | 35.35 |
| 43.97 | 49.22 | 75.78 | 66.71 | 66.43 | 67.00 | 70.78 | 82.99 | 64.34 | 56.71 | |
| Equity | ||||||||||
| 22.36 | 22.19 | 28.28 | 28.53 | 25.14 | 45.01 | 41.74 | 48.59 | 38.25 | 42.57 | |
| Growth | −0.8% | +27.5% | +0.9% | −11.9% | +79.0% | −7.3% | +16.4% | −21.3% | +11.3% | |
| Per share and net cash | ||||||||||
| calc | −26.97 | −29.26 | −54.65 | −45.13 | −38.79 | −36.00 | −34.84 | −51.05 | −33.76 | −33.50 |
| n/a | 255.0 | 424.2 | 439.8 | 436.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| calc | n/a | 87.01 | 66.68 | 64.87 | 57.66 | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.