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 | 70.80 | 72.44 | 72.85 | 75.07 | 75.50 | 71.88 | 75.34 | 78.07 | 80.72 | 85.23 |
| Growth | +2.3% | +0.6% | +3.0% | +0.6% | −4.8% | +4.8% | +3.6% | +3.4% | +5.6% | |
| Net income | 14.91 | −6.80 | 18.05 | 19.40 | 11.05 | 21.95 | 14.85 | 9.23 | 12.68 | 14.31 |
| Growth | −145.6% | +7.5% | −43.1% | +98.7% | −32.4% | −37.8% | +37.4% | +12.8% | ||
| EPS, diluted | 4.72 | −2.98 | 6.68 | 8.04 | 4.72 | 10.14 | 7.00 | 4.04 | 5.94 | 6.99 |
| Growth | −163.1% | +20.4% | −41.3% | +114.8% | −31.0% | −42.3% | +47.0% | +17.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 21.1% | −9.4% | 24.8% | 25.8% | 14.6% | 30.5% | 19.7% | 11.8% | 15.7% | 16.8% |
| Free cash flow margin | 72.0% | −16.8% | 45.5% | −24.2% | −35.7% | 59.8% | 25.8% | −102.5% | −32.4% | −87.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 53.73 | −8.77 | 36.95 | −12.84 | −23.49 | 47.09 | 25.07 | −73.42 | −19.67 | −67.63 |
| Capital expenditure | −2.76 | −3.36 | −3.77 | −5.34 | −3.45 | −4.12 | −5.63 | −6.58 | −6.50 | −6.52 |
| Free cash flow | 50.98 | −12.14 | 33.18 | −18.17 | −26.93 | 42.97 | 19.44 | −80.00 | −26.17 | −74.15 |
| Growth | −123.8% | −154.8% | −54.8% | −511.6% | ||||||
| Buybacks | −9.29 | −14.54 | −14.43 | −17.57 | −2.93 | −7.60 | −3.25 | −1.98 | −2.47 | −13.25 |
| Dividends paid | −2.29 | −3.80 | −5.02 | −5.45 | −5.35 | −5.20 | −5.00 | −5.21 | −5.20 | −5.37 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 160.49 | 180.52 | 188.11 | 193.92 | 309.62 | 262.03 | 342.03 | 260.93 | 276.53 | 349.58 |
| Total debt | 206.18 | 236.71 | 232.00 | 248.76 | 271.69 | 254.37 | 271.61 | 286.62 | 287.30 | 315.83 |
| Net cash (debt) | −45.68 | −56.19 | −43.89 | −54.84 | 37.93 | 7.66 | 70.42 | −25.69 | −10.77 | 33.75 |
| Shareholders’ equity | 225.12 | 200.74 | 196.22 | 193.24 | 199.44 | 201.97 | 201.19 | 205.45 | 208.60 | 212.29 |
| Debt to equity | 0.92 | 1.18 | 1.18 | 1.29 | 1.36 | 1.26 | 1.35 | 1.40 | 1.38 | 1.49 |
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 | ||||||||||
| 160.49 | 180.52 | 188.11 | 193.92 | 309.62 | 262.03 | 342.03 | 260.93 | 276.53 | 349.58 | |
| 21.66 | 22.26 | 22.05 | 22.13 | 22.16 | 21.30 | 19.69 | 20.10 | 19.30 | 19.10 | |
| 1,792.08 | 1,842.47 | 1,917.38 | 1,951.16 | 2,260.00 | 2,291.00 | 2,417.00 | 2,412.00 | 2,352.95 | 2,657.20 | |
| Growth | +2.8% | +4.1% | +1.8% | +15.8% | +1.4% | +5.5% | −0.2% | −2.4% | +12.9% | |
| Liabilities | ||||||||||
| 206.18 | 236.71 | 232.00 | 248.76 | 271.69 | 254.37 | 271.61 | 286.62 | 287.30 | 315.83 | |
| calc | 206.18 | 236.71 | 232.00 | 248.76 | 271.69 | 254.37 | 271.61 | 286.62 | 287.30 | 315.83 |
| 1,565.93 | 1,640.79 | 1,720.31 | 1,757.21 | 2,059.89 | 2,088.74 | 2,214.84 | 2,205.58 | 2,143.58 | 2,443.38 | |
| Equity | ||||||||||
| 146.48 | 138.43 | 151.35 | 165.37 | 168.27 | 184.95 | 194.73 | 198.91 | 206.29 | 215.13 | |
| 225.12 | 200.74 | 196.22 | 193.24 | 199.44 | 201.97 | 201.19 | 205.45 | 208.60 | 212.29 | |
| Growth | −10.8% | −2.3% | −1.5% | +3.2% | +1.3% | −0.4% | +2.1% | +1.5% | +1.8% | |
| Per share and net cash | ||||||||||
| calc | −45.68 | −56.19 | −43.89 | −54.84 | 37.93 | 7.66 | 70.42 | −25.69 | −10.77 | 33.75 |
| 2,771 | 2,570 | 2,352 | 2,106 | 2,087 | 1,981 | 1,944 | 1,911 | 1,884 | 1,749 | |
| calc | 81.25 | 78.11 | 83.44 | 91.74 | 95.55 | 101.96 | 103.51 | 107.49 | 110.69 | 121.36 |
Lines marked calc are worked out here from filed figures; point at one for how.