Closing prices at the end of each trading day, from 13 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 | 5.71 | 6.12 | 6.28 | 7.51 | 7.35 | 8.26 | 9.33 | 8.61 | 8.55 | 9.34 |
| Growth | +7.2% | +2.6% | +19.6% | −2.1% | +12.3% | +13.0% | −7.7% | −0.7% | +9.2% | |
| Operating income | 1.02 | 1.14 | 0.87 | 1.07 | 1.04 | 1.36 | 1.57 | 1.76 | 1.99 | 2.11 |
| Net income | 0.43 | 1.79 | 0.37 | 0.79 | −0.77 | 1.49 | 1.06 | 0.92 | 1.02 | 1.05 |
| Growth | +314.8% | −79.5% | +114.9% | −197.7% | −28.9% | −13.2% | +11.1% | +3.2% | ||
| EPS, diluted | 1.00 | 4.13 | 0.74 | 1.33 | −1.79 | 2.28 | 1.59 | 1.37 | 1.58 | 1.60 |
| Growth | +313.0% | −82.1% | +79.7% | −234.6% | −30.3% | −13.8% | +15.3% | +1.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.9% | 18.5% | 13.8% | 14.3% | 14.1% | 16.5% | 16.8% | 20.4% | 23.3% | 22.6% |
| Net margin | 7.6% | 29.3% | 5.9% | 10.5% | −10.5% | 18.0% | 11.3% | 10.6% | 11.9% | 11.3% |
| Free cash flow margin | 8.9% | −0.1% | 7.7% | −11.6% | −8.2% | −38.1% | −28.0% | −6.1% | −27.8% | −25.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.92 | 1.42 | 2.14 | 1.64 | 2.00 | 0.02 | 1.81 | 3.88 | 2.14 | 2.49 |
| Capital expenditure | −1.41 | −1.43 | −1.65 | −2.51 | −2.60 | −3.16 | −4.42 | −4.40 | −4.51 | −4.87 |
| Free cash flow | 0.51 | −0.01 | 0.49 | −0.87 | −0.60 | −3.14 | −2.61 | −0.52 | −2.37 | −2.38 |
| Growth | −101.8% | −279.0% | ||||||||
| Dividends paid | −0.44 | −0.46 | −0.50 | −0.58 | −0.39 | −0.39 | −0.44 | −0.49 | −0.52 | −0.57 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.34 | 0.26 | 4.23 | 0.24 | 0.15 | 0.23 | 0.07 | 0.09 | 0.02 | 0.04 |
| Total debt | 8.56 | 8.80 | 8.68 | 14.24 | 11.52 | 15.56 | 14.84 | 17.56 | 20.40 | 20.57 |
| Net cash (debt) | −8.22 | −8.54 | −4.45 | −14.00 | −11.37 | −15.33 | −14.76 | −17.47 | −20.37 | −20.53 |
| Shareholders’ equity | 3.46 | 4.69 | 8.06 | 8.36 | 8.35 | 9.42 | 10.04 | 9.67 | 10.67 | 11.15 |
| Debt to equity | 2.47 | 1.88 | 1.08 | 1.70 | 1.38 | 1.65 | 1.48 | 1.82 | 1.91 | 1.84 |
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 | ||||||||||
| 0.34 | 0.26 | 4.23 | 0.24 | 0.15 | 0.23 | 0.07 | 0.09 | 0.02 | 0.04 | |
| 0.74 | 1.00 | 1.19 | 0.70 | 0.68 | 0.69 | 0.89 | 0.71 | 0.72 | 0.81 | |
| 12.31 | 13.06 | 14.04 | 20.62 | 22.36 | 23.48 | 27.14 | 29.85 | 32.09 | 34.06 | |
| 0.86 | 0.87 | 0.87 | 4.88 | 4.70 | 4.29 | 4.29 | 4.16 | 3.94 | 3.55 | |
| 21.83 | 22.74 | 27.09 | 35.53 | 33.47 | 37.68 | 38.55 | 39.72 | 43.77 | 46.53 | |
| Growth | +4.2% | +19.2% | +31.1% | −5.8% | +12.6% | +2.3% | +3.0% | +10.2% | +6.3% | |
| Liabilities | ||||||||||
| 1.03 | 0.61 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 7.53 | 8.20 | 8.68 | 14.24 | 11.52 | 15.56 | 14.84 | 17.56 | 20.40 | 20.57 | |
| calc | 8.56 | 8.80 | 8.68 | 14.24 | 11.52 | 15.56 | 14.84 | 17.56 | 20.40 | 20.57 |
| Equity | ||||||||||
| −0.67 | 0.54 | 0.35 | 0.63 | −0.85 | 0.15 | 0.71 | 1.09 | 1.57 | 2.04 | |
| 3.46 | 4.69 | 8.06 | 8.36 | 8.35 | 9.42 | 10.04 | 9.67 | 10.67 | 11.15 | |
| Growth | +35.5% | +71.9% | +3.7% | −0.1% | +12.8% | +6.7% | −3.7% | +10.3% | +4.6% | |
| Per share and net cash | ||||||||||
| calc | −8.22 | −8.54 | −4.45 | −14.00 | −11.37 | −15.33 | −14.76 | −17.47 | −20.37 | −20.53 |
| 430.7 | 431.0 | 501.2 | 502.2 | 551.4 | 628.9 | 629.5 | 631.2 | 651.7 | 652.9 | |
| calc | 8.03 | 10.88 | 16.08 | 16.64 | 15.14 | 14.97 | 15.95 | 15.31 | 16.37 | 17.08 |
Lines marked calc are worked out here from filed figures; point at one for how.