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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.58 | 43.63 | 45.76 | 48.10 | 51.68 | 54.02 | 54.61 | 55.09 | 54.77 |
| Growth | +4.9% | +4.9% | +5.1% | +7.5% | +4.5% | +1.1% | +0.9% | −0.6% | |
| Operating income | 4.11 | 5.22 | 6.51 | 8.41 | 10.53 | 11.96 | 12.56 | 13.12 | 12.91 |
| Net income | 9.90 | 1.23 | 1.67 | 3.22 | 4.65 | 5.06 | 4.56 | 5.08 | 4.99 |
| Growth | −87.6% | +35.6% | +93.2% | +44.4% | +8.6% | −9.9% | +11.5% | −1.9% | |
| EPS, diluted | 34.09 | 5.22 | 7.45 | 15.40 | 24.47 | 30.74 | 29.99 | 34.97 | 36.21 |
| Growth | −84.7% | +42.7% | +106.7% | +58.9% | +25.6% | −2.4% | +16.6% | +3.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.9% | 12.0% | 14.2% | 17.5% | 20.4% | 22.1% | 23.0% | 23.8% | 23.6% |
| Net margin | 23.8% | 2.8% | 3.6% | 6.7% | 9.0% | 9.4% | 8.3% | 9.2% | 9.1% |
| Free cash flow margin | 7.9% | 6.1% | 9.9% | 14.9% | 16.6% | 10.3% | 6.1% | 5.7% | 8.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.95 | 11.77 | 11.75 | 14.56 | 16.24 | 14.93 | 14.43 | 14.43 | 16.08 |
| Capital expenditure | −8.68 | −9.13 | −7.20 | −7.42 | −7.64 | −9.38 | −11.12 | −11.27 | −11.66 |
| Free cash flow | 3.27 | 2.64 | 4.55 | 7.15 | 8.60 | 5.55 | 3.32 | 3.16 | 4.42 |
| Growth | −19.3% | +72.3% | +57.0% | +20.4% | −35.5% | −40.2% | −4.7% | +39.8% | |
| Buybacks | −11.72 | −4.40 | −6.87 | −11.22 | −15.43 | −10.28 | −3.22 | −1.21 | −5.13 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.62 | 0.55 | 3.48 | 1.00 | 0.60 | 0.65 | 0.71 | 0.46 | 0.48 |
| Total debt | 70.23 | 72.83 | 79.08 | 82.75 | 91.56 | 97.60 | 97.78 | 93.93 | 94.76 |
| Net cash (debt) | −69.61 | −72.28 | −75.60 | −81.75 | −90.96 | −96.96 | −97.07 | −93.47 | −94.28 |
| Shareholders’ equity | 39.08 | 36.29 | 31.45 | 23.81 | 14.05 | 9.12 | 11.09 | 15.59 | 16.05 |
| Debt to equity | 1.80 | 2.01 | 2.51 | 3.48 | 6.52 | 10.70 | 8.82 | 6.03 | 5.90 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 0.62 | 0.55 | 3.48 | 1.00 | 0.60 | 0.65 | 0.71 | 0.46 | 0.48 | |
| 1.64 | 1.73 | 2.23 | 2.54 | 2.58 | 2.92 | 2.97 | 3.10 | 3.68 | |
| 33.89 | 35.13 | 34.59 | 34.36 | 34.31 | 36.04 | 39.52 | 42.91 | 46.44 | |
| 29.55 | 29.55 | 29.55 | 29.55 | 29.56 | 29.56 | 29.67 | 29.67 | 29.71 | |
| 146.62 | 146.13 | 148.19 | 144.21 | 142.49 | 144.52 | 147.19 | 150.02 | 154.21 | |
| Growth | −0.3% | +1.4% | −2.7% | −1.2% | +1.4% | +1.8% | +1.9% | +2.8% | |
| Liabilities | |||||||||
| 2.05 | 3.29 | 3.50 | 1.01 | 3.00 | 1.51 | 2.00 | 1.80 | 0.75 | |
| 68.19 | 69.54 | 75.58 | 81.74 | 88.56 | 96.09 | 95.78 | 92.13 | 94.01 | |
| calc | 70.23 | 72.83 | 79.08 | 82.75 | 91.56 | 97.60 | 97.78 | 93.93 | 94.76 |
| Equity | |||||||||
| 3.83 | 2.78 | 0.04 | −5.20 | −12.68 | −14.82 | −12.26 | −7.75 | −5.39 | |
| 39.08 | 36.29 | 31.45 | 23.81 | 14.05 | 9.12 | 11.09 | 15.59 | 16.05 | |
| Growth | −7.2% | −13.3% | −24.3% | −41.0% | −35.1% | +21.6% | +40.6% | +3.0% | |
| Per share and net cash | |||||||||
| calc | −69.61 | −72.28 | −75.60 | −81.75 | −90.96 | −96.96 | −97.07 | −93.47 | −94.28 |
Lines marked calc are worked out here from filed figures; point at one for how.