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 | 27.81 | 30.44 | 32.82 | 32.92 | 23.60 | 22.93 | 28.09 | 33.14 | 36.29 | 35.71 |
| Growth | +9.5% | +7.8% | +0.3% | −28.3% | −2.8% | +22.5% | +18.0% | +9.5% | −1.6% | |
| Operating income | 3.27 | 3.92 | 4.19 | 3.98 | 2.40 | 3.37 | 5.01 | 6.52 | n/a | n/a |
| Net income | −1.69 | −1.51 | 2.14 | −10.14 | −10.52 | 1.88 | 3.44 | 4.20 | 4.46 | 3.37 |
| Growth | −574.1% | +82.9% | +22.1% | +6.1% | −24.4% | |||||
| EPS, diluted | −1.24 | −1.08 | 1.53 | −7.32 | −7.57 | 1.32 | 2.39 | 2.91 | 3.11 | 2.35 |
| Growth | −578.4% | +81.1% | +21.8% | +6.9% | −24.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.8% | 12.9% | 12.8% | 12.1% | 10.2% | 14.7% | 17.8% | 19.7% | n/a | n/a |
| Net margin | −6.1% | −4.9% | 6.5% | −30.8% | −44.6% | 8.2% | 12.2% | 12.7% | 12.3% | 9.4% |
| Free cash flow margin | 15.1% | 11.7% | 10.8% | 11.3% | 7.7% | 15.3% | 7.5% | 14.2% | 12.9% | 13.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.26 | 5.66 | 5.71 | 5.43 | 2.94 | 4.65 | 3.72 | 6.64 | 6.60 | 6.49 |
| Capital expenditure | −2.06 | −2.11 | −2.16 | −1.72 | −1.12 | −1.14 | −1.62 | −1.94 | −1.93 | −1.69 |
| Free cash flow | 4.21 | 3.56 | 3.55 | 3.71 | 1.83 | 3.51 | 2.10 | 4.70 | 4.67 | 4.80 |
| Growth | −15.5% | −0.1% | +4.3% | −50.7% | +92.0% | −40.1% | +123.5% | −0.6% | +2.7% | |
| Dividends paid | −2.65 | −2.78 | −2.77 | −2.77 | −1.73 | −0.70 | −0.85 | −1.32 | −1.53 | −1.60 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total debt | 18.44 | 14.88 | 14.64 | 14.77 | 16.04 | 13.29 | 10.59 | 10.84 | 11.02 | 9.74 |
| Shareholders’ equity | 41.08 | 36.84 | 36.16 | 23.76 | 12.07 | 15.00 | 17.69 | 20.19 | 21.13 | 26.11 |
| Debt to equity | 0.45 | 0.40 | 0.40 | 0.62 | 1.33 | 0.89 | 0.60 | 0.54 | 0.52 | 0.37 |
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 | ||||||||||
| 4.23 | 4.05 | 4.01 | 4.13 | 3.35 | 3.27 | 4.00 | 4.39 | 4.38 | 5.03 | |
| 12.82 | 11.58 | 11.68 | 9.27 | 6.83 | 6.43 | 6.61 | 7.24 | 7.36 | 7.89 | |
| 24.99 | 25.12 | 24.93 | 16.04 | 12.98 | 12.99 | 12.98 | 14.08 | 14.59 | 16.79 | |
| 77.96 | 71.99 | 70.51 | 56.31 | 42.43 | 41.51 | 43.14 | 47.96 | 48.94 | 54.87 | |
| Growth | −7.7% | −2.1% | −20.1% | −24.6% | −2.2% | +3.9% | +11.2% | +2.0% | +12.1% | |
| Liabilities | ||||||||||
| 1.98 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 16.46 | 14.88 | 14.64 | 14.77 | 16.04 | 13.29 | 10.59 | 10.84 | 11.02 | 9.74 | |
| calc | 18.44 | 14.88 | 14.64 | 14.77 | 16.04 | 13.29 | 10.59 | 10.84 | 11.02 | 9.74 |
| 36.43 | 34.73 | 33.92 | 32.14 | 29.95 | 26.23 | 25.15 | 26.60 | 26.59 | 27.58 | |
| Equity | ||||||||||
| 36.47 | 32.19 | 31.66 | 18.75 | 7.02 | 8.20 | 10.72 | 13.50 | 16.40 | 18.07 | |
| 41.08 | 36.84 | 36.16 | 23.76 | 12.07 | 15.00 | 17.69 | 20.19 | 21.13 | 26.11 | |
| Growth | −10.3% | −1.8% | −34.3% | −49.2% | +24.3% | +17.9% | +14.2% | +4.7% | +23.6% | |
| Per share and net cash | ||||||||||
| 1,391 | 1,384 | 1,383 | 1,385 | 1,392 | 1,403 | 1,420 | 1,427 | 1,401 | 1,495 | |
| calc | 29.52 | 26.62 | 26.15 | 17.16 | 8.67 | 10.69 | 12.45 | 14.14 | 15.08 | 17.46 |
Lines marked calc are worked out here from filed figures; point at one for how.