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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 11.8% | 12.9% | 12.8% | 12.1% | 10.2% | 14.7% | 17.8% | 19.7% | n/a | n/a | |
| −6.9% | −3.9% | 8.0% | −31.6% | −47.9% | 10.4% | 15.2% | 15.9% | 15.6% | 12.0% | |
| −6.1% | −4.9% | 6.5% | −30.8% | −44.6% | 8.2% | 12.2% | 12.7% | 12.3% | 9.4% | |
| 15.1% | 11.7% | 10.8% | 11.3% | 7.7% | 15.3% | 7.5% | 14.2% | 12.9% | 13.4% | |
| Spending | ||||||||||
| 3.6% | 2.6% | 2.1% | 2.2% | 2.5% | 2.4% | 2.3% | 2.1% | 2.1% | 2.0% | |
| 1.4% | 1.4% | 1.4% | 1.4% | 1.5% | 1.5% | 1.3% | 1.1% | 1.1% | 1.0% | |
| 7.4% | 6.9% | 6.6% | 5.2% | 4.7% | 5.0% | 5.8% | 5.9% | 5.3% | 4.7% | |
| n/a | n/a | 17.0% | n/a | n/a | 18.8% | 18.2% | 19.1% | 19.3% | 19.6% | |
| Returns | ||||||||||
| −4.1% | −4.1% | 5.9% | −42.7% | −87.1% | 12.5% | 19.5% | 20.8% | 21.1% | 12.9% | |
| −2.2% | −2.1% | 3.0% | −18.0% | −24.8% | 4.5% | 8.0% | 8.8% | 9.1% | 6.1% | |
| Balance and payout | ||||||||||
| 0.45 | 0.40 | 0.40 | 0.62 | 1.33 | 0.89 | 0.60 | 0.54 | 0.52 | 0.37 | |
| 46.7% | 48.2% | 48.1% | 57.1% | 70.6% | 63.2% | 58.3% | 55.5% | 54.3% | 50.3% | |
| n/a | n/a | 129.6% | n/a | n/a | 37.2% | 24.6% | 31.3% | 34.4% | 47.5% | |
| 62.9% | 78.1% | 78.0% | 74.7% | 94.9% | 19.9% | 40.3% | 28.0% | 32.8% | 33.4% | |