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 | 6.76 | 7.28 | 8.41 | 8.93 | 8.42 | 9.66 | 12.01 | 11.78 | 12.64 | 12.67 |
| Growth | +7.7% | +15.6% | +6.1% | −5.7% | +14.8% | +24.3% | −1.9% | +7.2% | +0.2% | |
| Net income | 0.26 | 0.72 | 0.28 | −0.02 | −0.12 | 0.52 | 0.87 | 0.41 | 0.49 | 0.50 |
| Growth | +173.6% | −60.5% | −108.6% | +67.1% | −53.2% | +20.4% | +2.0% | |||
| EPS, diluted | 4.91 | 13.53 | 5.38 | −0.47 | −2.34 | 9.66 | 17.04 | 8.73 | 11.06 | 11.94 |
| Growth | +175.6% | −60.2% | −108.7% | +76.4% | −48.8% | +26.7% | +8.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 3.9% | 9.9% | 3.4% | −0.3% | −1.4% | 5.4% | 7.2% | 3.4% | 3.9% | 3.9% |
| Free cash flow margin | −4.5% | −3.2% | −15.8% | −17.9% | 12.3% | 2.4% | −2.7% | −7.5% | −3.3% | 3.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.60 | 1.63 | 1.72 | 2.14 | 2.18 | 2.18 | 2.31 | 2.35 | 2.27 | 2.59 |
| Capital expenditure | −1.91 | −1.86 | −3.05 | −3.74 | −1.15 | −1.94 | −2.63 | −3.23 | −2.68 | −2.14 |
| Free cash flow | −0.30 | −0.23 | −1.33 | −1.59 | 1.04 | 0.23 | −0.32 | −0.88 | −0.42 | 0.46 |
| Growth | −77.4% | −237.2% | ||||||||
| Buybacks | −0.04 | −0.08 | −0.03 | −0.03 | −0.03 | −0.06 | −0.56 | −0.34 | −0.32 | −0.52 |
| Dividends paid | −0.09 | −0.10 | −0.11 | −0.12 | −0.12 | −0.12 | −0.12 | −0.13 | −0.14 | −0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.06 | 0.08 | 0.07 | 0.07 | 0.15 | 0.23 | 0.27 | 0.20 | 0.15 | 0.20 |
| Total debt | 5.37 | 5.40 | 6.62 | 7.90 | 6.59 | 6.56 | 6.33 | 7.13 | 7.77 | n/a |
| Net cash (debt) | −5.31 | −5.32 | −6.55 | −7.82 | −6.44 | −6.32 | −6.06 | −6.93 | −7.61 | n/a |
| Shareholders’ equity | 2.06 | 2.45 | 2.54 | 2.48 | 2.26 | 2.80 | 2.94 | 3.07 | 3.12 | 3.05 |
| Debt to equity | 2.61 | 2.20 | 2.61 | 3.19 | 2.92 | 2.34 | 2.15 | 2.32 | 2.49 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.06 | 0.08 | 0.07 | 0.07 | 0.15 | 0.23 | 0.27 | 0.20 | 0.15 | 0.20 | |
| 0.07 | 0.07 | 0.08 | 0.08 | 0.06 | 0.07 | 0.08 | n/a | n/a | n/a | |
| 0.75 | 0.78 | 0.86 | 0.92 | 0.93 | 0.98 | 1.15 | n/a | n/a | n/a | |
| 0.39 | 0.40 | 0.48 | 0.48 | 0.48 | 0.57 | 0.86 | 0.94 | 1.16 | 1.15 | |
| 10.91 | 11.73 | 13.35 | 14.48 | 12.93 | 13.84 | 14.40 | 15.78 | 16.67 | 16.39 | |
| Growth | +7.5% | +13.8% | +8.4% | −10.7% | +7.0% | +4.0% | +9.6% | +5.7% | −1.7% | |
| Liabilities | ||||||||||
| 5.37 | 5.40 | 6.62 | 7.90 | 6.59 | 6.56 | 6.33 | 7.13 | 7.77 | n/a | |
| calc | 5.37 | 5.40 | 6.62 | 7.90 | 6.59 | 6.56 | 6.33 | 7.13 | 7.77 | n/a |
| 8.85 | 8.62 | 10.81 | 12.00 | 10.68 | 11.04 | 11.46 | 12.71 | 13.56 | 13.34 | |
| Equity | ||||||||||
| 1.83 | 2.47 | 2.34 | 2.18 | 1.91 | 2.27 | 2.52 | 2.55 | 2.64 | 2.57 | |
| 2.06 | 2.45 | 2.54 | 2.48 | 2.26 | 2.80 | 2.94 | 3.07 | 3.12 | 3.05 | |
| Growth | +19.2% | +3.4% | −2.4% | −8.9% | +24.0% | +5.0% | +4.5% | +1.6% | −2.1% | |
| Per share and net cash | ||||||||||
| calc | −5.31 | −5.32 | −6.55 | −7.82 | −6.44 | −6.32 | −6.06 | −6.93 | −7.61 | n/a |
| 53.5 | 53.0 | 53.1 | 53.3 | 53.7 | 53.8 | 46.3 | 43.9 | 42.1 | 39.4 | |
| calc | 38.49 | 46.33 | 47.75 | 46.47 | 41.99 | 52.02 | 63.45 | 69.91 | 74.07 | 77.43 |
Lines marked calc are worked out here from filed figures; point at one for how.