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 | 24.24 | 24.78 | 26.61 | 28.16 | 21.97 | 27.72 | 34.22 | 37.22 | 38.83 | 41.30 |
| Growth | +2.2% | +7.4% | +5.8% | −22.0% | +26.1% | +23.5% | +8.8% | +4.3% | +6.4% | |
| Net income | 5.38 | 2.75 | 6.92 | 6.76 | 3.14 | 8.06 | 7.51 | 8.37 | 10.13 | 10.83 |
| Growth | −48.9% | +151.9% | −2.3% | −53.6% | +157.1% | −6.8% | +11.4% | +21.0% | +7.0% | |
| EPS, diluted | 5.61 | 2.99 | 7.91 | 7.99 | 3.77 | 10.02 | 9.85 | 11.21 | 14.01 | 15.38 |
| Growth | −46.7% | +164.5% | +1.0% | −52.8% | +165.8% | −1.7% | +13.8% | +25.0% | +9.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 22.2% | 11.1% | 26.0% | 24.0% | 14.3% | 29.1% | 22.0% | 22.5% | 26.1% | 26.2% |
| Free cash flow margin | 28.5% | 50.4% | 28.6% | 42.6% | 18.7% | 47.2% | 56.2% | 45.7% | 31.3% | 38.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.29 | 13.54 | 8.93 | 13.63 | 5.59 | 14.65 | 21.08 | 18.56 | 14.05 | 18.43 |
| Capital expenditure | −1.38 | −1.06 | −1.31 | −1.65 | −1.48 | −1.55 | −1.86 | −1.56 | −1.91 | −2.43 |
| Free cash flow | 6.92 | 12.48 | 7.62 | 11.99 | 4.11 | 13.10 | 19.22 | 17.00 | 12.14 | 16.00 |
| Growth | +80.4% | −38.9% | +57.3% | −65.7% | +218.4% | +46.8% | −11.6% | −28.6% | +31.8% | |
| Buybacks | −4.40 | −4.30 | −1.60 | n/a | −1.03 | −7.65 | −3.50 | −3.65 | −6.02 | −5.81 |
| Dividends paid | −1.21 | −1.25 | −1.32 | −1.42 | −1.47 | −1.45 | −1.57 | −1.78 | −2.00 | −2.27 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 25.49 | 33.26 | 27.81 | 24.45 | 32.97 | 21.50 | 33.37 | 46.60 | 40.64 | 47.79 |
| Total debt | 46.99 | 55.80 | 58.42 | 57.84 | 42.95 | 38.68 | 42.57 | 47.87 | 49.72 | 56.39 |
| Net cash (debt) | −21.50 | −22.54 | −30.62 | −33.39 | −9.99 | −17.17 | −9.20 | −1.27 | −9.08 | −8.60 |
| Shareholders’ equity | 20.52 | 18.26 | 22.29 | 23.07 | 22.98 | 22.18 | 24.71 | 28.06 | 30.26 | 33.47 |
| Debt to equity | 2.29 | 3.06 | 2.62 | 2.51 | 1.87 | 1.74 | 1.72 | 1.71 | 1.64 | 1.68 |
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 | ||||||||||
| 25.49 | 33.26 | 27.81 | 24.45 | 32.97 | 21.50 | 33.37 | 46.60 | 40.64 | 47.79 | |
| 4.43 | 4.33 | 4.42 | 4.83 | 5.02 | 4.99 | 5.22 | 5.14 | 5.37 | 6.12 | |
| 2.93 | 3.01 | 3.07 | 3.32 | 3.85 | 3.80 | 3.79 | 3.85 | 4.19 | 4.87 | |
| 159.00 | 181.00 | 189.00 | 198.00 | 191.00 | 189.00 | 228.35 | 261.11 | 271.46 | 300.05 | |
| Growth | +13.8% | +4.4% | +4.8% | −3.5% | −1.0% | +20.8% | +14.3% | +4.0% | +10.5% | |
| Liabilities | ||||||||||
| 46.99 | 55.80 | 58.42 | 57.84 | 42.95 | 38.68 | 42.57 | 47.87 | 49.72 | 56.39 | |
| calc | 46.99 | 55.80 | 58.42 | 57.84 | 42.95 | 38.68 | 42.57 | 47.87 | 49.72 | 56.39 |
| 138.39 | 162.94 | 166.31 | 175.25 | 168.38 | 166.37 | 203.64 | 233.05 | 241.20 | 266.58 | |
| Equity | ||||||||||
| 10.37 | 8.31 | 12.50 | 13.87 | 13.84 | 13.47 | 16.28 | 19.61 | 22.15 | 25.49 | |
| 20.52 | 18.26 | 22.29 | 23.07 | 22.98 | 22.18 | 24.71 | 28.06 | 30.26 | 33.47 | |
| Growth | −11.0% | +22.1% | +3.5% | −0.4% | −3.5% | +11.4% | +13.5% | +7.9% | +10.6% | |
| Per share and net cash | ||||||||||
| calc | −21.50 | −22.54 | −30.62 | −33.39 | −9.99 | −17.17 | −9.20 | −1.27 | −9.08 | −8.60 |
| 904.0 | 859.0 | 847.0 | 810.0 | 805.0 | 761.0 | 743.0 | 723.0 | 702.0 | 686.0 | |
| calc | 22.70 | 21.26 | 26.32 | 28.48 | 28.55 | 29.14 | 33.26 | 38.81 | 43.11 | 48.80 |
Lines marked calc are worked out here from filed figures; point at one for how.