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 | 38.54 | 45.46 | 54.72 | 53.80 | 41.75 | 50.97 | 59.43 | 67.06 | 64.81 | 67.59 |
| Growth | +18.0% | +20.4% | −1.7% | −22.4% | +22.1% | +16.6% | +12.8% | −3.4% | +4.3% | |
| Operating income | 1.16 | 4.46 | 8.29 | 8.29 | 4.55 | 6.88 | 7.90 | 12.97 | 13.07 | 11.15 |
| Net income | −0.06 | 0.76 | 6.15 | 6.09 | 3.00 | n/a | n/a | n/a | n/a | n/a |
| Growth | +710.0% | −0.9% | −50.7% | |||||||
| EPS, diluted | −0.11 | 1.26 | 10.26 | 10.74 | 5.46 | 11.83 | 12.64 | 20.12 | 22.05 | 18.81 |
| Growth | +714.3% | +4.7% | −49.2% | +116.7% | +6.8% | +59.2% | +9.6% | −14.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.0% | 9.8% | 15.2% | 15.4% | 10.9% | 13.5% | 13.3% | 19.3% | 20.2% | 16.5% |
| Net margin | −0.2% | 1.7% | 11.2% | 11.3% | 7.2% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 11.8% | 10.6% | 9.7% | 10.9% | 12.8% | 12.0% | 10.9% | 16.8% | 15.5% | 13.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.64 | 5.71 | 6.56 | 6.91 | 6.33 | 7.20 | 7.77 | 12.89 | 12.04 | 11.74 |
| Capital expenditure | −1.11 | −0.90 | −1.28 | −1.06 | −0.98 | −1.09 | −1.30 | −1.60 | −1.99 | −2.82 |
| Free cash flow | 4.53 | 4.81 | 5.28 | 5.86 | 5.35 | 6.11 | 6.47 | 11.29 | 10.05 | 8.92 |
| Growth | +6.1% | +9.9% | +10.9% | −8.7% | +14.1% | +6.0% | +74.5% | −11.0% | −11.2% | |
| Buybacks | 0.00 | 0.00 | −3.80 | −4.05 | −1.13 | −2.67 | −4.23 | −4.98 | −7.70 | −5.19 |
| Dividends paid | −1.80 | −1.83 | −1.95 | −2.13 | −2.24 | −2.33 | −2.44 | −2.56 | −2.65 | −2.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.20 | 8.32 | 7.89 | 8.29 | 9.35 | 9.25 | 7.00 | 6.98 | 6.89 | 9.98 |
| Total debt | 22.82 | 23.85 | 25.00 | 26.28 | 26.00 | 26.03 | 25.71 | 24.47 | 27.35 | 30.70 |
| Net cash (debt) | −15.62 | −15.53 | −17.11 | −17.99 | −16.65 | −16.78 | −18.71 | −17.49 | −20.46 | −20.72 |
| Shareholders’ equity | 13.23 | 13.77 | 14.08 | 14.63 | 15.38 | 16.52 | 15.89 | 19.50 | 19.49 | 21.32 |
| Debt to equity | 1.72 | 1.73 | 1.78 | 1.80 | 1.69 | 1.58 | 1.62 | 1.25 | 1.40 | 1.44 |
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 | ||||||||||
| 7.20 | 8.32 | 7.89 | 8.29 | 9.35 | 9.25 | 7.00 | 6.98 | 6.89 | 9.98 | |
| 5.98 | 7.44 | 8.80 | 8.57 | 7.32 | 8.48 | 8.86 | 9.31 | 9.28 | 10.92 | |
| 8.61 | 10.02 | 11.53 | 11.27 | 11.40 | 14.04 | 16.27 | 16.57 | 16.83 | 18.14 | |
| 15.32 | 14.16 | 13.57 | 12.90 | 12.40 | 12.09 | 12.03 | 12.68 | 13.36 | 15.14 | |
| 6.02 | 6.20 | 6.22 | 6.20 | 6.39 | 6.32 | 5.29 | 5.31 | 5.24 | 5.32 | |
| 74.70 | 76.96 | 78.51 | 78.45 | 78.32 | 82.79 | 81.94 | 87.48 | 87.76 | 98.59 | |
| Growth | +3.0% | +2.0% | −0.1% | −0.2% | +5.7% | −1.0% | +6.8% | +0.3% | +12.3% | |
| Liabilities | ||||||||||
| 22.82 | 23.85 | 25.00 | 26.28 | 26.00 | 26.03 | 25.71 | 24.47 | 27.35 | 30.70 | |
| calc | 22.82 | 23.85 | 25.00 | 26.28 | 26.00 | 26.03 | 25.71 | 24.47 | 27.35 | 30.70 |
| 61.49 | 63.20 | 64.43 | 63.82 | 62.95 | 66.28 | 66.05 | 67.97 | 68.27 | 77.27 | |
| Equity | ||||||||||
| 27.38 | 26.30 | 30.43 | 34.44 | 35.17 | 39.28 | 43.51 | 51.25 | 59.35 | 65.45 | |
| 13.23 | 13.77 | 14.08 | 14.63 | 15.38 | 16.52 | 15.89 | 19.50 | 19.49 | 21.32 | |
| Growth | +4.1% | +2.3% | +3.9% | +5.1% | +7.4% | −3.8% | +22.7% | −0.0% | +9.4% | |
| Per share and net cash | ||||||||||
| calc | −15.62 | −15.53 | −17.11 | −17.99 | −16.65 | −16.78 | −18.71 | −17.49 | −20.46 | −20.72 |
| 586.5 | 597.6 | 575.5 | 550.1 | 545.3 | 535.9 | 516.3 | 499.4 | 477.9 | 465.3 | |
| calc | 22.55 | 23.03 | 24.46 | 26.59 | 28.20 | 30.82 | 30.78 | 39.05 | 40.79 | 45.82 |
Lines marked calc are worked out here from filed figures; point at one for how.