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 | 17.67 | 17.14 | 16.76 | 17.13 | 18.47 | 20.64 | 21.68 | 24.43 | 24.42 | 24.94 |
| Growth | −3.0% | −2.2% | +2.2% | +7.8% | +11.8% | +5.0% | +12.7% | −0.0% | +2.1% | |
| Operating income | 2.08 | 2.91 | −9.70 | −10.09 | 1.76 | 1.88 | 1.84 | 2.67 | 4.46 | 4.75 |
| Net income | 1.41 | 1.66 | −6.84 | −7.64 | −1.30 | n/a | n/a | n/a | n/a | n/a |
| Growth | +18.0% | −511.9% | ||||||||
| EPS, diluted | 2.78 | 3.21 | −13.25 | −14.50 | −1.05 | −0.05 | 0.84 | 1.05 | 1.15 | 1.18 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.8% | 17.0% | −57.9% | −58.9% | 9.5% | 9.1% | 8.5% | 10.9% | 18.3% | 19.0% |
| Net margin | 8.0% | 9.7% | −40.8% | −44.6% | −7.1% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −7.4% | 2.0% | −10.5% | −8.7% | −145.2% | −26.3% | −27.0% | −20.3% | −9.6% | −12.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.41 | 5.98 | 4.75 | 4.82 | −19.13 | 2.26 | 3.72 | 4.75 | 8.04 | 8.72 |
| Capital expenditure | −5.71 | −5.64 | −6.51 | −6.31 | −7.69 | −7.69 | −9.58 | −9.71 | −10.37 | −11.79 |
| Free cash flow | −1.30 | 0.34 | −1.76 | −1.50 | −26.82 | −5.43 | −5.86 | −4.97 | −2.33 | −3.07 |
| Growth | −624.4% | |||||||||
| Dividends paid | −0.92 | −1.02 | 0.00 | 0.00 | n/a | n/a | 0.00 | 0.00 | −0.09 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.18 | 0.45 | 1.67 | 1.57 | 0.48 | 0.29 | 0.73 | 0.64 | 0.94 | 0.71 |
| Total debt | 16.92 | 18.20 | 40.63 | 0.00 | 37.32 | 42.71 | 50.01 | 52.35 | 55.72 | 58.21 |
| Net cash (debt) | −16.74 | −17.75 | −38.97 | 1.57 | −36.83 | −42.42 | −49.28 | −51.72 | −54.78 | −57.50 |
| Shareholders’ equity | 17.94 | 19.22 | 12.65 | 5.14 | 21.00 | 20.97 | 22.82 | 25.04 | 30.15 | 32.54 |
| Debt to equity | 0.94 | 0.95 | 3.21 | 0.00 | 1.78 | 2.04 | 2.19 | 2.09 | 1.85 | 1.79 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 17.67 | 17.14 | 16.76 | 17.13 | 18.47 | 20.64 | 21.68 | 24.43 | 24.42 | 24.94 | |
| Growth | −3.0% | −2.2% | +2.2% | +7.8% | +11.8% | +5.0% | +12.7% | −0.0% | +2.1% | |
| 2.08 | 2.91 | −9.70 | −10.09 | 1.76 | 1.88 | 1.84 | 2.67 | 4.46 | 4.75 | |
| Growth | +39.7% | −433.9% | +7.3% | −2.4% | +45.4% | +66.9% | +6.5% | |||
| 1.46 | 2.17 | −10.13 | −11.04 | −0.94 | 0.75 | 0.48 | 0.70 | 2.31 | 2.42 | |
| 0.06 | 0.51 | −3.29 | −3.40 | 0.36 | 0.84 | −1.34 | −1.56 | −0.20 | −0.28 | |
| 1.41 | 1.66 | −6.84 | −7.64 | −1.30 | n/a | n/a | n/a | n/a | n/a | |
| Growth | +18.0% | −511.9% | ||||||||
| Per share | ||||||||||
| 2.79 | 3.21 | −13.25 | −14.50 | −1.05 | −0.05 | 0.91 | 1.09 | 1.16 | 1.18 | |
| 2.78 | 3.21 | −13.25 | −14.50 | −1.05 | −0.05 | 0.84 | 1.05 | 1.15 | 1.18 | |
| Growth | +15.5% | −512.8% | +25.0% | +9.5% | +2.6% | |||||
| 499.0 | 512.0 | 517.0 | 528.0 | 1,257 | 1,985 | 1,987 | 2,064 | 2,141 | 2,197 | |
| 501.0 | 513.0 | 517.0 | 528.0 | 1,257 | 1,985 | 2,132 | 2,138 | 2,147 | 2,202 | |
| Growth | +2.4% | +0.8% | +2.1% | +138.1% | +57.9% | +7.4% | +0.3% | +0.4% | +2.6% | |
† The diluted share count jumps at 2020 and 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.