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 | 83.70 | 87.13 | 91.02 | 91.24 | 85.53 | 89.11 | 94.95 | 102.77 | 105.86 | 113.10 |
| Growth | +4.1% | +4.5% | +0.2% | −6.3% | +4.2% | +6.6% | +8.2% | +3.0% | +6.8% | |
| Net income | 17.82 | 18.23 | 28.15 | 27.43 | 17.89 | 31.98 | 27.53 | 26.31 | 26.97 | 30.51 |
| Growth | +2.3% | +54.4% | −2.5% | −34.8% | +78.7% | −13.9% | −4.4% | +2.5% | +13.1% | |
| EPS, diluted | 1.49 | 1.56 | 2.61 | 2.75 | 1.87 | 3.57 | 3.19 | 3.05 | 3.19 | 3.81 |
| Growth | +4.7% | +67.3% | +5.4% | −32.0% | +90.9% | −10.6% | −4.4% | +4.6% | +19.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 21.3% | 20.9% | 30.9% | 30.1% | 20.9% | 35.9% | 29.0% | 25.6% | 25.5% | 27.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.28 | 9.86 | 39.52 | 61.78 | 37.99 | −7.19 | −6.33 | 44.98 | −8.81 | 12.61 |
| Buybacks | −5.11 | −12.81 | −20.09 | −28.14 | −7.03 | −25.13 | −5.07 | −4.58 | −13.10 | −21.43 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 147.74 | 157.43 | 177.40 | 161.56 | 380.46 | 348.22 | 230.20 | 333.07 | 290.11 | 231.85 |
| Total debt | 216.82 | 227.40 | 229.39 | 240.86 | 262.93 | 280.12 | 275.98 | 302.20 | 283.28 | 317.82 |
| Net cash (debt) | −69.09 | −69.97 | −51.99 | −79.30 | 117.53 | 68.10 | −45.78 | 30.87 | 6.84 | −85.97 |
| Shareholders’ equity | 266.20 | 267.15 | 265.33 | 264.81 | 272.92 | 270.07 | 273.20 | 290.21 | 293.96 | 303.24 |
| Debt to equity | 0.81 | 0.85 | 0.86 | 0.91 | 0.96 | 1.04 | 1.01 | 1.04 | 0.96 | 1.05 |
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 | ||||||||||
| 147.74 | 157.43 | 177.40 | 161.56 | 380.46 | 348.22 | 230.20 | 333.07 | 290.11 | 231.85 | |
| 9.14 | 9.25 | 9.91 | 10.56 | 11.00 | 10.83 | 11.51 | 11.86 | 12.17 | 12.52 | |
| 68.97 | 68.95 | 68.95 | 68.95 | 68.95 | 69.02 | 69.02 | 69.02 | 69.02 | 69.02 | |
| 2,188.07 | 2,281.23 | 2,354.51 | 2,434.08 | 2,819.63 | 3,169.50 | 3,051.38 | 3,180.15 | 3,261.30 | 3,411.74 | |
| Growth | +4.3% | +3.2% | +3.4% | +15.8% | +12.4% | −3.7% | +4.2% | +2.6% | +4.6% | |
| Liabilities | ||||||||||
| 216.82 | 227.40 | 229.39 | 240.86 | 262.93 | 280.12 | 275.98 | 302.20 | 283.28 | 317.82 | |
| calc | 216.82 | 227.40 | 229.39 | 240.86 | 262.93 | 280.12 | 275.98 | 302.20 | 283.28 | 317.82 |
| 1,921.87 | 2,014.09 | 2,089.18 | 2,169.27 | 2,546.70 | 2,899.43 | 2,778.18 | 2,888.51 | 2,967.34 | 3,108.50 | |
| Equity | ||||||||||
| 101.23 | 113.82 | 136.31 | 156.32 | 164.09 | 188.06 | 207.00 | 224.67 | 240.75 | 261.69 | |
| 266.20 | 267.15 | 265.33 | 264.81 | 272.92 | 270.07 | 273.20 | 290.21 | 293.96 | 303.24 | |
| Growth | +0.4% | −0.7% | −0.2% | +3.1% | −1.0% | +1.2% | +6.2% | +1.3% | +3.2% | |
| Per share and net cash | ||||||||||
| calc | −69.09 | −69.97 | −51.99 | −79.30 | 117.53 | 68.10 | −45.78 | 30.87 | 6.84 | −85.97 |
| 10,053 | 10,287 | 9,669 | 8,836 | 8,651 | 8,078 | 7,997 | 7,895 | 7,611 | 7,212 | |
| calc | 26.48 | 25.97 | 27.44 | 29.97 | 31.55 | 33.43 | 34.16 | 36.76 | 38.62 | 42.04 |
Lines marked calc are worked out here from filed figures; point at one for how.