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 | 114.47 | 141.72 | 158.90 | 139.87 | 94.47 | 155.61 | 235.72 | 196.91 | 193.41 | 184.43 |
| Growth | +23.8% | +12.1% | −12.0% | −32.5% | +64.7% | +51.5% | −16.5% | −1.8% | −4.6% | |
| Net income | −0.50 | 9.20 | 14.82 | 2.92 | −5.54 | 15.63 | 35.47 | 21.37 | 17.66 | 12.30 |
| Growth | +61.2% | −80.3% | −289.6% | +127.0% | −39.7% | −17.4% | −30.4% | |||
| EPS, diluted | −0.27 | 4.85 | 7.74 | 1.54 | −2.96 | 8.14 | 18.28 | 11.36 | 9.72 | 6.63 |
| Growth | +59.6% | −80.1% | −292.2% | +124.6% | −37.9% | −14.4% | −31.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −0.4% | 6.5% | 9.3% | 2.1% | −5.9% | 10.0% | 15.0% | 10.9% | 9.1% | 6.7% |
| Free cash flow margin | −4.7% | 4.9% | 10.6% | 9.4% | 1.8% | 13.6% | 16.0% | 10.0% | 7.8% | 9.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.69 | 20.34 | 30.62 | 27.31 | 10.58 | 29.19 | 49.60 | 35.61 | 31.49 | 33.94 |
| Capital expenditure | −18.11 | −13.40 | −13.79 | −14.12 | −8.92 | −8.06 | −11.97 | −15.83 | −16.45 | −17.35 |
| Free cash flow | −5.42 | 6.93 | 16.83 | 13.20 | 1.66 | 21.13 | 37.63 | 19.78 | 15.04 | 16.59 |
| Growth | +142.7% | −21.6% | −87.5% | +1,176.8% | +78.1% | −47.4% | −23.9% | +10.3% | ||
| Buybacks | −0.00 | −0.00 | −1.75 | −4.04 | −1.76 | −1.38 | −11.26 | −14.94 | −15.23 | −12.08 |
| Dividends paid | −8.03 | −8.13 | −8.50 | −8.96 | −9.65 | −10.18 | −10.97 | −11.34 | −11.80 | −12.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.99 | 4.81 | 9.34 | 6.91 | 5.60 | 5.64 | 17.68 | 8.18 | 8.26 | 7.29 |
| Total debt | 41.45 | 40.20 | 28.73 | 23.78 | 28.28 | 30.62 | 2.69 | 1.65 | 4.01 | 2.35 |
| Net cash (debt) | −34.46 | −35.38 | −19.39 | −16.87 | −22.68 | −24.98 | 14.98 | 6.53 | 4.25 | 4.94 |
| Shareholders’ equity | 145.56 | 148.12 | 154.55 | 144.21 | 131.69 | 139.07 | 159.28 | 160.96 | 152.32 | 186.45 |
| Debt to equity | 0.28 | 0.27 | 0.19 | 0.16 | 0.21 | 0.22 | 0.02 | 0.01 | 0.03 | 0.01 |
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 | ||||||||||
| 6.99 | 4.81 | 9.34 | 6.91 | 5.60 | 5.64 | 17.68 | 8.18 | 8.26 | 7.29 | |
| n/a | n/a | n/a | n/a | 9.50 | 16.40 | 18.20 | 17.64 | 18.34 | 15.99 | |
| 5.42 | 5.59 | 5.70 | 5.85 | 5.68 | 6.80 | 8.25 | 8.61 | 9.07 | 9.71 | |
| 182.19 | 177.71 | 169.21 | 150.49 | 156.62 | 146.96 | 143.59 | n/a | n/a | n/a | |
| 4.58 | 4.53 | 4.52 | 4.46 | 4.40 | 4.39 | 4.72 | 4.72 | 4.58 | 4.57 | |
| 260.08 | 253.81 | 253.86 | 237.43 | 239.79 | 239.54 | 257.71 | 261.63 | 256.94 | 324.01 | |
| Growth | −2.4% | +0.0% | −6.5% | +1.0% | −0.1% | +7.6% | +1.5% | −1.8% | +26.1% | |
| Liabilities | ||||||||||
| 6.25 | 6.72 | 5.00 | 5.05 | 2.60 | 4.95 | 2.69 | 1.65 | 4.01 | 2.35 | |
| 35.19 | 33.48 | 23.73 | 18.73 | 25.68 | 25.68 | n/a | n/a | n/a | n/a | |
| calc | 41.45 | 40.20 | 28.73 | 23.78 | 28.28 | 30.62 | 2.69 | 1.65 | 4.01 | 2.35 |
| 113.36 | 104.49 | 98.22 | 92.22 | 107.06 | 99.60 | 97.47 | 99.70 | 103.78 | 131.84 | |
| Equity | ||||||||||
| 173.05 | 174.11 | 180.99 | 174.95 | 160.38 | 165.55 | 190.02 | 200.03 | 205.85 | 205.37 | |
| 145.56 | 148.12 | 154.55 | 144.21 | 131.69 | 139.07 | 159.28 | 160.96 | 152.32 | 186.45 | |
| Growth | +1.8% | +4.3% | −6.7% | −8.7% | +5.6% | +14.5% | +1.1% | −5.4% | +22.4% | |
| Per share and net cash | ||||||||||
| calc | −34.46 | −35.38 | −19.39 | −16.87 | −22.68 | −24.98 | 14.98 | 6.53 | 4.25 | 4.94 |
| 1,893 | 1,910 | 1,900 | 1,879 | 1,926 | 1,948 | 1,907 | 1,857 | 1,761 | 1,995 | |
| calc | 76.89 | 77.54 | 81.34 | 76.74 | 68.36 | 71.41 | 83.54 | 86.66 | 86.51 | 93.44 |
Lines marked calc are worked out here from filed figures; point at one for how.