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 | 151.80 | 156.78 | 160.34 | 155.90 | 127.14 | 136.34 | 158.06 | 176.19 | 184.99 | 187.27 |
| Growth | +3.3% | +2.3% | −2.8% | −18.4% | +7.2% | +15.9% | +11.5% | +5.0% | +1.2% | |
| Operating income | n/a | 4.88 | 3.20 | 0.57 | −4.41 | 4.52 | 6.28 | 5.46 | 5.22 | −9.17 |
| Net income | 4.60 | 7.76 | 3.70 | 0.08 | −1.28 | 17.94 | −1.98 | 4.35 | 5.88 | −8.16 |
| Growth | +68.6% | −52.4% | −97.7% | −1,619.0% | −111.0% | +35.2% | −238.8% | |||
| EPS, diluted | 1.15 | 1.93 | 0.92 | 0.01 | −0.32 | 4.45 | −0.49 | 1.08 | 1.46 | −2.06 |
| Growth | +67.8% | −52.3% | −98.9% | −3,300.0% | −111.0% | +35.2% | −241.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 3.1% | 2.0% | 0.4% | −3.5% | 3.3% | 4.0% | 3.1% | 2.8% | −4.9% |
| Net margin | 3.0% | 4.9% | 2.3% | 0.1% | −1.0% | 13.2% | −1.3% | 2.5% | 3.2% | −4.4% |
| Free cash flow margin | 8.5% | 7.0% | 4.5% | 6.4% | 14.6% | 7.0% | −0.0% | 3.8% | 3.6% | 6.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 19.85 | 18.10 | 15.02 | 17.64 | 24.27 | 15.79 | 6.85 | 14.92 | 15.42 | 21.28 |
| Capital expenditure | −6.99 | −7.05 | −7.79 | −7.63 | −5.74 | −6.23 | −6.87 | −8.24 | −8.68 | −8.82 |
| Free cash flow | 12.86 | 11.05 | 7.24 | 10.01 | 18.53 | 9.56 | −0.01 | 6.68 | 6.74 | 12.47 |
| Growth | −14.1% | −34.5% | +38.3% | +85.1% | −48.4% | −100.1% | +0.9% | +85.0% | ||
| Buybacks | −0.15 | −0.13 | −0.16 | −0.24 | 0.00 | 0.00 | −0.48 | −0.34 | −0.43 | 0.00 |
| Dividends paid | −3.38 | −2.58 | −2.91 | −2.39 | −0.60 | −0.40 | −2.01 | −5.00 | −3.12 | −2.99 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 15.91 | 18.49 | 16.72 | 17.50 | 25.24 | 20.54 | 25.13 | 24.86 | 22.94 | 23.36 |
| Total debt | n/a | n/a | 0.60 | 0.47 | 0.29 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | 16.12 | 17.03 | 24.95 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 29.17 | 35.58 | 35.93 | 33.19 | 30.69 | 48.52 | 43.24 | 42.77 | 44.84 | 35.95 |
| Debt to equity | n/a | n/a | 0.02 | 0.01 | 0.01 | n/a | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 3.1% | 2.0% | 0.4% | −3.5% | 3.3% | 4.0% | 3.1% | 2.8% | −4.9% | |
| 4.5% | 5.2% | 2.7% | −0.4% | −0.9% | 13.0% | −1.9% | 2.3% | 3.9% | −6.3% | |
| 3.0% | 4.9% | 2.3% | 0.1% | −1.0% | 13.2% | −1.3% | 2.5% | 3.2% | −4.4% | |
| 8.5% | 7.0% | 4.5% | 6.4% | 14.6% | 7.0% | −0.0% | 3.8% | 3.6% | 6.7% | |
| Spending | ||||||||||
| 4.8% | 5.1% | 5.1% | 4.7% | 5.6% | 5.6% | 4.9% | 4.7% | 4.3% | 5.0% | |
| 7.2% | 7.4% | 7.1% | 7.2% | 8.0% | 8.7% | 6.9% | 6.1% | 5.6% | 5.8% | |
| 4.6% | 4.5% | 4.9% | 4.9% | 4.5% | 4.6% | 4.3% | 4.7% | 4.7% | 4.7% | |
| 32.2% | 4.9% | 15.0% | n/a | n/a | −0.7% | n/a | −9.1% | 18.5% | n/a | |
| Returns | ||||||||||
| 15.8% | 21.8% | 10.3% | 0.3% | −4.2% | 37.0% | −4.6% | 10.2% | 13.1% | −22.7% | |
| 1.9% | 3.0% | 1.4% | 0.0% | −0.5% | 7.0% | −0.8% | 1.6% | 2.1% | −2.8% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.02 | 0.01 | 0.01 | n/a | n/a | n/a | n/a | n/a | |
| 87.5% | 86.2% | 85.9% | 87.1% | 88.5% | 81.1% | 83.1% | 84.3% | 84.3% | 87.6% | |
| 73.4% | 33.3% | 78.6% | 2,844.0% | n/a | 2.2% | n/a | 114.9% | 53.0% | n/a | |
| 27.4% | 24.6% | 42.4% | 26.2% | 3.2% | 4.2% | n/a | 79.8% | 52.6% | 24.0% | |