Closing prices at the end of each trading day, from 13 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 | 16.38 | 15.42 | 16.20 | 15.56 | 14.92 | 16.79 | 19.39 | 19.46 | 19.97 | 21.70 |
| Growth | −5.8% | +5.0% | −3.9% | −4.1% | +12.6% | +15.5% | +0.3% | +2.6% | +8.7% | |
| Operating income | 1.16 | 3.53 | 2.68 | 2.59 | 2.99 | 3.41 | 3.48 | 3.56 | 4.30 | 5.32 |
| Net income | 0.62 | 1.93 | 1.93 | 1.92 | 2.20 | 2.49 | 2.31 | 2.21 | 2.98 | 3.70 |
| Growth | +212.1% | +0.1% | −0.6% | +14.4% | +13.3% | −7.3% | −4.0% | +34.5% | +24.2% | |
| EPS, diluted | 1.24 | 3.88 | 3.90 | 3.88 | 4.42 | 4.96 | 4.49 | 4.24 | 5.58 | 6.66 |
| Growth | +212.9% | +0.5% | −0.5% | +13.9% | +12.2% | −9.5% | −5.6% | +31.6% | +19.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.1% | 22.9% | 16.6% | 16.7% | 20.0% | 20.3% | 18.0% | 18.3% | 21.6% | 24.5% |
| Net margin | 3.8% | 12.5% | 11.9% | 12.3% | 14.7% | 14.8% | 11.9% | 11.4% | 14.9% | 17.0% |
| Free cash flow margin | 26.9% | 27.7% | 32.3% | 21.5% | 25.7% | n/a | n/a | 25.0% | 32.1% | 16.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.52 | 4.27 | 5.22 | 4.27 | 3.83 | 3.84 | 5.29 | 5.01 | 6.80 | 6.94 |
| Capital expenditure | −0.11 | 0.00 | 0.00 | −0.92 | 0.00 | n/a | n/a | −0.16 | −0.40 | −3.45 |
| Free cash flow | 4.41 | 4.27 | 5.22 | 3.35 | 3.83 | n/a | n/a | 4.86 | 6.41 | 3.49 |
| Growth | −3.3% | +22.3% | −35.8% | +14.4% | +31.9% | −45.5% | ||||
| Dividends paid | −1.12 | −1.19 | −1.26 | −1.35 | −1.42 | 1.52 | −1.65 | −1.75 | −1.90 | −2.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.21 | 0.21 | 0.23 | 0.25 | 0.39 | 0.40 | 0.51 | 0.33 | 0.20 | 0.20 |
| Total debt | 20.26 | 21.17 | 23.35 | 26.73 | 31.07 | 33.45 | 36.80 | 40.14 | 42.64 | 47.32 |
| Net cash (debt) | −20.05 | −20.96 | −23.11 | −26.48 | −30.68 | −33.05 | −36.29 | −39.81 | −42.44 | −47.13 |
| Shareholders’ equity | 17.40 | 18.29 | 19.03 | 19.63 | 20.55 | 22.43 | 23.89 | 25.25 | 26.94 | 31.14 |
| Debt to equity | 1.16 | 1.16 | 1.23 | 1.36 | 1.51 | 1.49 | 1.54 | 1.59 | 1.58 | 1.52 |
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 | ||||||||||
| 0.21 | 0.21 | 0.23 | 0.25 | 0.39 | 0.40 | 0.51 | 0.33 | 0.20 | 0.20 | |
| 1.92 | 1.89 | 1.93 | 1.71 | 1.84 | 1.94 | 2.67 | 2.45 | 2.63 | 2.87 | |
| 45.64 | 50.26 | 55.10 | 60.14 | 63.90 | 66.00 | 73.34 | 0.56 | 0.72 | 0.74 | |
| 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | |
| 63.47 | 64.73 | 68.80 | 75.89 | 80.76 | 87.67 | 93.40 | 96.68 | 103.08 | 114.46 | |
| Growth | +2.0% | +6.3% | +10.3% | +6.4% | +8.6% | +6.5% | +3.5% | +6.6% | +11.0% | |
| Liabilities | ||||||||||
| 2.88 | 1.75 | 1.70 | 1.60 | 2.09 | 2.15 | 2.49 | 2.49 | 3.34 | 3.19 | |
| 17.38 | 19.42 | 21.65 | 25.13 | 28.99 | 31.30 | 34.31 | 37.65 | 39.31 | 44.13 | |
| calc | 20.26 | 21.17 | 23.35 | 26.73 | 31.07 | 33.45 | 36.80 | 40.14 | 42.64 | 47.32 |
| 46.05 | 46.40 | 49.63 | 55.87 | 59.94 | 64.95 | 69.24 | 71.36 | 76.05 | 82.20 | |
| Equity | ||||||||||
| 7.89 | 8.63 | 9.33 | 9.90 | 10.69 | 11.67 | 12.35 | 12.80 | 13.87 | 15.44 | |
| 17.40 | 18.29 | 19.03 | 19.63 | 20.55 | 22.43 | 23.89 | 25.25 | 26.94 | 31.14 | |
| Growth | +5.1% | +4.1% | +3.2% | +4.7% | +9.2% | +6.5% | +5.7% | +6.7% | +15.6% | |
| Per share and net cash | ||||||||||
| calc | −20.05 | −20.96 | −23.11 | −26.48 | −30.68 | −33.05 | −36.29 | −39.81 | −42.44 | −47.13 |
| 491.7 | 492.0 | 493.2 | 494.2 | 496.6 | 504.2 | 513.9 | 526.2 | 532.9 | 540.9 | |
| calc | 35.38 | 37.17 | 38.58 | 39.73 | 41.38 | 44.49 | 46.50 | 47.98 | 50.56 | 57.57 |
Lines marked calc are worked out here from filed figures; point at one for how.