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 | 13.33 | 14.26 | 1.34 | 17.26 | 17.44 | 17.72 | 18.81 | 11.65 | 18.44 | 18.21 |
| Growth | +7.0% | −90.6% | +1,185.0% | +1.0% | +1.6% | +6.2% | −38.1% | +58.4% | −1.2% | |
| Net income | 1.19 | 2.08 | 1.64 | 0.89 | 0.50 | 3.78 | 1.36 | −0.75 | 3.28 | 1.18 |
| Growth | +74.4% | −21.1% | −46.0% | −43.7% | +657.1% | −64.1% | −155.4% | −64.1% | ||
| EPS, diluted | 5.03 | 9.22 | 7.40 | 4.38 | 2.56 | 19.96 | 7.78 | −4.92 | 18.41 | 5.83 |
| Growth | +83.3% | −19.7% | −40.8% | −41.6% | +679.7% | −61.0% | −163.2% | −68.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 8.9% | 14.6% | 122.2% | 5.1% | 2.9% | 21.3% | 7.2% | −6.5% | 17.8% | 6.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.27 | 0.79 | 1.94 | −2.69 | 0.53 | −0.22 | 3.61 | −2.07 | −2.01 | −0.17 |
| Buybacks | −0.88 | −0.73 | −0.90 | −0.55 | −0.28 | −1.11 | −0.55 | 0.00 | 0.00 | n/a |
| Dividends paid | −0.24 | −0.26 | −0.29 | −0.30 | −0.31 | −0.32 | −0.31 | −0.31 | −0.31 | −0.33 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.72 | 1.63 | 2.35 | 2.56 | 1.71 | 2.61 | 3.34 | 3.37 | 5.80 | 9.50 |
| Total debt | 5.12 | 5.57 | 5.69 | 6.43 | 6.68 | 6.93 | 6.83 | 6.08 | 6.38 | 6.66 |
| Net cash (debt) | −2.40 | −3.95 | −3.34 | −3.86 | −4.97 | −4.31 | −3.49 | −2.72 | −0.58 | 2.84 |
| Shareholders’ equity | 14.48 | 17.32 | 14.35 | 19.69 | 22.70 | 19.92 | 5.10 | 6.89 | 8.27 | 10.91 |
| Debt to equity | 0.35 | 0.32 | 0.40 | 0.33 | 0.29 | 0.35 | 1.34 | 0.88 | 0.77 | 0.61 |
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 | ||||||||||
| 2.72 | 1.63 | 2.35 | 2.56 | 1.71 | 2.61 | 3.34 | 3.37 | 5.80 | 9.50 | |
| 2.27 | 1.37 | 1.78 | 1.78 | 1.78 | 1.78 | 1.14 | 1.14 | 1.14 | 1.14 | |
| 261.63 | 281.76 | 298.15 | 334.76 | 365.95 | 386.95 | 334.33 | 372.41 | 390.83 | 417.20 | |
| Growth | +7.7% | +5.8% | +12.3% | +9.3% | +5.7% | −13.6% | +11.4% | +4.9% | +6.7% | |
| Liabilities | ||||||||||
| n/a | 0.45 | n/a | 0.30 | n/a | 0.30 | 0.50 | 0.25 | 0.30 | 0.40 | |
| 5.12 | 5.12 | 5.69 | 6.13 | 6.68 | 6.63 | 6.33 | 5.83 | 6.08 | 6.26 | |
| calc | 5.12 | 5.57 | 5.69 | 6.43 | 6.68 | 6.93 | 6.83 | 6.08 | 6.38 | 6.66 |
| 247.15 | 264.44 | 283.80 | 315.07 | 343.25 | 366.19 | 329.23 | 365.52 | 382.56 | 406.30 | |
| Equity | ||||||||||
| 7.04 | 8.40 | 8.55 | 8.85 | 8.69 | 9.58 | 5.92 | 4.78 | 7.65 | 8.39 | |
| 14.48 | 17.32 | 14.35 | 19.69 | 22.70 | 19.92 | 5.10 | 6.89 | 8.27 | 10.91 | |
| Growth | +19.6% | −17.2% | +37.2% | +15.3% | −12.3% | −74.4% | +35.1% | +20.0% | +31.9% | |
| Per share and net cash | ||||||||||
| calc | −2.40 | −3.95 | −3.34 | −3.86 | −4.97 | −4.31 | −3.49 | −2.72 | −0.58 | 2.84 |
| 226.3 | 218.1 | 205.9 | 196.7 | 192.3 | 177.2 | 169.2 | 169.7 | 170.4 | 190.1 | |
| calc | 63.97 | 79.43 | 69.71 | 100.11 | 118.02 | 112.39 | 30.15 | 40.63 | 48.53 | 57.38 |
Lines marked calc are worked out here from filed figures; point at one for how.