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 | 84.86 | 90.04 | 92.11 | 104.21 | 121.87 | 138.64 | 156.60 | 171.34 | 177.01 | 199.13 |
| Growth | +6.1% | +2.3% | +13.1% | +16.9% | +13.8% | +13.0% | +9.4% | +3.3% | +12.5% | |
| Operating income | 4.80 | 4.18 | 5.43 | 6.00 | 6.36 | 7.56 | 8.28 | 8.50 | 7.86 | 7.20 |
| Net income | 2.47 | 3.84 | 3.75 | 4.81 | 4.57 | 6.16 | 5.89 | 5.99 | 5.98 | 5.66 |
| Growth | +55.6% | −2.4% | +28.2% | −4.9% | +34.7% | −4.3% | +1.6% | −0.1% | −5.3% | |
| EPS, diluted | 9.21 | 14.35 | 14.19 | 18.47 | 17.98 | 24.95 | 24.28 | 25.22 | 25.68 | 25.21 |
| Growth | +55.8% | −1.1% | +30.2% | −2.7% | +38.8% | −2.7% | +3.9% | +1.8% | −1.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 5.7% | 4.6% | 5.9% | 5.8% | 5.2% | 5.5% | 5.3% | 5.0% | 4.4% | 3.6% |
| Net margin | 2.9% | 4.3% | 4.1% | 4.6% | 3.8% | 4.4% | 3.8% | 3.5% | 3.4% | 2.8% |
| Free cash flow margin | 3.2% | 3.8% | 2.8% | 4.8% | 7.9% | 5.2% | 4.6% | 3.9% | 2.6% | 1.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.27 | 4.19 | 3.83 | 6.06 | 10.69 | 8.36 | 8.40 | 8.06 | 5.81 | 4.29 |
| Capital expenditure | −0.58 | −0.79 | −1.21 | −1.08 | −1.02 | −1.09 | −1.15 | −1.30 | −1.26 | −1.12 |
| Free cash flow | 2.69 | 3.39 | 2.62 | 4.98 | 9.67 | 7.28 | 7.25 | 6.77 | 4.55 | 3.17 |
| Growth | +26.4% | −22.8% | +90.3% | +94.0% | −24.7% | −0.4% | −6.7% | −32.7% | −30.3% | |
| Buybacks | 0.00 | −2.00 | −1.69 | −1.70 | −2.70 | −1.90 | −2.32 | −2.68 | −2.90 | −2.61 |
| Dividends paid | −0.68 | −0.71 | −0.78 | −0.82 | −0.95 | −1.10 | −1.23 | −1.40 | −1.51 | −1.53 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.08 | 3.61 | 3.93 | 4.94 | 5.74 | 4.88 | 7.39 | 6.53 | 8.29 | 9.49 |
| Total debt | 15.29 | 18.66 | 18.07 | 19.39 | 20.04 | 22.76 | 23.85 | 24.90 | 30.87 | 31.90 |
| Net cash (debt) | −11.21 | −15.05 | −14.13 | −14.45 | −14.29 | −17.88 | −16.46 | −18.37 | −22.58 | −22.41 |
| Shareholders’ equity | 25.10 | 26.50 | 28.54 | 31.73 | 33.20 | 36.06 | 36.24 | 39.31 | 41.32 | 43.88 |
| Debt to equity | 0.61 | 0.70 | 0.63 | 0.61 | 0.60 | 0.63 | 0.66 | 0.63 | 0.75 | 0.73 |
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 | ||||||||||
| 4.08 | 3.61 | 3.93 | 4.94 | 5.74 | 4.88 | 7.39 | 6.53 | 8.29 | 9.49 | |
| 1.98 | 2.18 | 2.74 | 3.13 | 3.48 | 3.92 | 4.32 | 4.36 | 4.65 | 4.68 | |
| 17.56 | 19.23 | 20.50 | 20.50 | 21.69 | 24.23 | 24.38 | 25.32 | 28.28 | 28.34 | |
| 65.08 | 70.54 | 71.57 | 77.45 | 86.62 | 97.46 | 102.76 | 108.93 | 116.89 | 121.49 | |
| Growth | +8.4% | +1.5% | +8.2% | +11.8% | +12.5% | +5.4% | +6.0% | +7.3% | +3.9% | |
| Liabilities | ||||||||||
| 0.93 | 1.28 | 0.85 | 1.60 | 0.70 | 1.60 | 1.50 | 1.65 | 1.65 | 1.10 | |
| 14.36 | 17.38 | 17.22 | 17.79 | 19.34 | 21.16 | 22.35 | 23.25 | 29.22 | 30.80 | |
| calc | 15.29 | 18.66 | 18.07 | 19.39 | 20.04 | 22.76 | 23.85 | 24.90 | 30.87 | 31.90 |
| 39.98 | 44.04 | 43.03 | 45.73 | 53.42 | 61.33 | 66.43 | 69.52 | 75.46 | 77.47 | |
| Equity | ||||||||||
| 16.56 | 18.05 | 19.99 | 22.57 | 23.80 | 27.09 | 29.65 | 31.75 | 33.55 | 35.39 | |
| 25.10 | 26.50 | 28.54 | 31.73 | 33.20 | 36.06 | 36.24 | 39.31 | 41.32 | 43.88 | |
| Growth | +5.6% | +7.7% | +11.2% | +4.6% | +8.6% | +0.5% | +8.5% | +5.1% | +6.2% | |
| Per share and net cash | ||||||||||
| calc | −11.21 | −15.05 | −14.13 | −14.45 | −14.29 | −17.88 | −16.46 | −18.37 | −22.58 | −22.41 |
| 263.7 | 256.1 | 257.4 | 252.9 | 245.4 | 241.8 | 238.0 | 233.1 | 227.5 | 220.7 | |
| calc | 95.17 | 103.49 | 110.88 | 125.45 | 135.28 | 149.15 | 152.31 | 168.64 | 181.62 | 198.81 |
Lines marked calc are worked out here from filed figures; point at one for how.