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 | 22.99 | 22.85 | 23.75 | 23.36 | 25.42 | 25.98 | 26.32 | 28.19 | 33.42 | 36.75 |
| Growth | −0.6% | +3.9% | −1.6% | +8.8% | +2.2% | +1.3% | +7.1% | +18.6% | +10.0% | |
| Operating income | 9.79 | 9.97 | 10.26 | 9.67 | 9.14 | 7.64 | 9.57 | 7.90 | 7.26 | 9.08 |
| Net income | 7.72 | 1.98 | 8.39 | 7.84 | 7.26 | 5.89 | 6.55 | 6.72 | 4.09 | 7.71 |
| Growth | −74.4% | +324.2% | −6.6% | −7.4% | −18.9% | +11.2% | +2.5% | −39.1% | +88.5% | |
| EPS, diluted | 10.24 | 2.69 | 12.62 | 12.88 | 12.31 | 10.28 | 12.11 | 12.49 | 7.56 | 14.23 |
| Growth | −73.7% | +369.1% | +2.1% | −4.4% | −16.5% | +17.8% | +3.1% | −39.5% | +88.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 42.6% | 43.6% | 43.2% | 41.4% | 35.9% | 29.4% | 36.3% | 28.0% | 21.7% | 24.7% |
| Net margin | 33.6% | 8.7% | 35.3% | 33.6% | 28.6% | 22.7% | 24.9% | 23.8% | 12.2% | 21.0% |
| Free cash flow margin | 41.8% | 46.0% | 44.5% | 36.5% | 38.9% | 32.3% | 33.4% | 26.1% | 31.1% | 22.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.35 | 11.18 | 11.30 | 9.15 | 10.50 | 9.26 | 9.72 | 8.47 | 11.49 | 9.96 |
| Capital expenditure | −0.74 | −0.66 | −0.74 | −0.62 | −0.61 | −0.88 | −0.94 | −1.11 | −1.10 | −1.86 |
| Free cash flow | 9.62 | 10.51 | 10.56 | 8.53 | 9.89 | 8.38 | 8.79 | 7.36 | 10.39 | 8.10 |
| Growth | +9.3% | +0.4% | −19.2% | +15.9% | −15.2% | +4.8% | −16.2% | +41.2% | −22.1% | |
| Buybacks | −2.97 | −3.16 | −17.79 | −7.70 | −3.49 | −4.98 | −6.36 | 0.00 | −0.20 | 0.00 |
| Dividends paid | −3.00 | −3.37 | −3.51 | −3.51 | −3.76 | −4.01 | −4.20 | −4.56 | −4.83 | −5.12 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.24 | 3.80 | 6.95 | 6.04 | 6.27 | 7.99 | 7.63 | 10.94 | 11.97 | 9.13 |
| Total debt | 34.60 | 35.34 | 33.93 | 29.90 | 32.99 | 33.31 | 38.95 | 64.61 | 60.10 | 54.60 |
| Net cash (debt) | −31.36 | −31.54 | −26.98 | −23.87 | −26.72 | −25.32 | −31.32 | −53.67 | −48.13 | −45.48 |
| Shareholders’ equity | 29.88 | 25.24 | 12.50 | 9.67 | 9.41 | 6.70 | 3.66 | 6.23 | 5.88 | 8.66 |
| Debt to equity | 1.16 | 1.40 | 2.71 | 3.09 | 3.51 | 4.97 | 10.64 | 10.37 | 10.23 | 6.31 |
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 | ||||||||||
| 3.24 | 3.80 | 6.95 | 6.04 | 6.27 | 7.99 | 7.63 | 10.94 | 11.97 | 9.13 | |
| 3.17 | 3.24 | 3.58 | 4.06 | 4.53 | 4.90 | 5.56 | 7.27 | 6.78 | 9.57 | |
| 2.75 | 2.83 | 2.94 | 3.58 | 3.89 | 4.09 | 4.93 | 9.52 | 7.00 | 6.23 | |
| 4.96 | 4.99 | 4.96 | 4.93 | 4.89 | 5.18 | 5.43 | 5.94 | 6.54 | 7.91 | |
| 14.76 | 14.76 | 14.70 | 14.70 | 14.69 | 14.89 | 15.53 | 18.63 | 18.64 | 18.68 | |
| 77.63 | 79.95 | 66.42 | 59.71 | 62.95 | 61.17 | 65.12 | 97.15 | 91.84 | 90.59 | |
| Growth | +3.0% | −16.9% | −10.1% | +5.4% | −2.8% | +6.5% | +49.2% | −5.5% | −1.4% | |
| Liabilities | ||||||||||
| 4.40 | 1.15 | 4.42 | 2.95 | 0.09 | 0.09 | 1.59 | 1.44 | 3.55 | 4.60 | |
| 30.19 | 34.19 | 29.51 | 26.95 | 32.90 | 33.22 | 37.35 | 63.17 | 56.55 | 50.01 | |
| calc | 34.60 | 35.34 | 33.93 | 29.90 | 32.99 | 33.31 | 38.95 | 64.61 | 60.10 | 54.60 |
| Equity | ||||||||||
| −0.44 | −5.07 | −17.98 | −21.33 | −21.41 | −24.60 | −28.62 | −26.55 | −27.59 | −25.11 | |
| 29.88 | 25.24 | 12.50 | 9.67 | 9.41 | 6.70 | 3.66 | 6.23 | 5.88 | 8.66 | |
| Growth | −15.5% | −50.5% | −22.6% | −2.7% | −28.8% | −45.4% | +70.2% | −5.7% | +47.3% | |
| Per share and net cash | ||||||||||
| calc | −31.36 | −31.54 | −26.98 | −23.87 | −26.72 | −25.32 | −31.32 | −53.67 | −48.13 | −45.48 |
| 738.2 | 722.2 | 629.6 | 591.4 | 578.3 | 558.3 | 534.0 | 535.4 | 536.9 | 538.8 | |
| calc | 40.47 | 34.95 | 19.85 | 16.36 | 16.27 | 12.00 | 6.86 | 11.64 | 10.95 | 16.07 |
Lines marked calc are worked out here from filed figures; point at one for how.