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 | 233.59 | 305.18 | 388.38 | 344.88 | 180.54 | 261.50 | 381.31 | 316.62 | 284.31 | 266.89 |
| Growth | +30.6% | +27.3% | −11.2% | −47.7% | +44.8% | +45.8% | −17.0% | −10.2% | −6.1% | |
| Net income | 4.58 | 12.98 | 23.35 | 15.84 | −21.68 | 20.10 | 42.31 | 19.36 | 16.09 | 17.84 |
| Growth | +183.7% | +79.9% | −32.2% | −236.9% | +110.5% | −54.2% | −16.9% | +10.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 2.0% | 4.3% | 6.0% | 4.6% | −12.0% | 7.7% | 11.1% | 6.1% | 5.7% | 6.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 20.62 | 35.65 | 53.09 | 42.18 | 34.11 | 45.10 | 68.41 | 54.19 | 54.69 | 42.86 |
| Buybacks | n/a | n/a | −3.95 | −10.19 | −1.70 | −2.89 | −18.44 | −14.62 | −13.90 | −13.88 |
| Dividends paid | −15.14 | −16.03 | −16.26 | −15.74 | −7.58 | −6.67 | −7.49 | −9.15 | −8.98 | −8.62 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.13 | 20.31 | 26.74 | 18.06 | 31.83 | 36.97 | 40.25 | 38.77 | 39.11 | 30.22 |
| Total debt | 82.99 | 73.87 | 76.13 | 92.46 | 100.48 | 88.57 | 82.77 | 80.70 | 76.44 | 75.14 |
| Net cash (debt) | −63.86 | −53.56 | −49.39 | −74.41 | −68.65 | −51.60 | −42.52 | −41.92 | −37.33 | −44.92 |
| Shareholders’ equity | 186.65 | 194.36 | 198.65 | 186.48 | 155.31 | 171.97 | 190.47 | 186.61 | 178.31 | 174.39 |
| Debt to equity | 0.44 | 0.38 | 0.38 | 0.50 | 0.65 | 0.52 | 0.43 | 0.43 | 0.43 | 0.43 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 20.62 | 35.65 | 53.09 | 42.18 | 34.11 | 45.10 | 68.41 | 54.19 | 54.69 | 42.86 | |
| Growth | +72.9% | +48.9% | −20.5% | −19.1% | +32.3% | +51.7% | −20.8% | +0.9% | −21.6% | |
| 24.99 | 26.22 | 22.14 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Investment | ||||||||||
| −30.96 | −8.03 | −13.66 | −15.78 | −13.28 | −4.76 | −22.45 | −17.73 | −15.16 | −16.81 | |
| Financing | ||||||||||
| −0.77 | −27.09 | −32.55 | −35.21 | −7.22 | −34.66 | −41.95 | −38.24 | −38.44 | −35.81 | |
| −15.14 | −16.03 | −16.26 | −15.74 | −7.58 | −6.67 | −7.49 | −9.15 | −8.98 | −8.62 | |
| n/a | n/a | −3.95 | −10.19 | −1.70 | −2.89 | −18.44 | −14.62 | −13.90 | −13.88 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.