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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 7.40 | 4.29 | 10.46 | 8.47 | 9.46 | 21.64 | 11.26 | 8.52 | 14.28 | 17.18 |
| Growth | −42.1% | +144.0% | −19.1% | +11.7% | +128.7% | −48.0% | −24.4% | +67.6% | +20.3% | |
| EPS, diluted | 16.29 | 9.01 | 25.27 | 21.03 | 24.74 | 59.45 | 30.06 | 22.87 | 40.54 | 51.32 |
| Growth | −44.7% | +180.5% | −16.8% | +17.6% | +140.3% | −49.4% | −23.9% | +77.3% | +26.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.49 | −20.49 | 16.56 | 23.87 | −18.54 | 6.30 | 8.71 | −12.59 | −13.21 | −45.15 |
| Capital expenditure | −2.87 | −3.18 | −7.98 | −8.44 | −6.31 | −4.67 | −3.75 | −2.32 | −2.09 | −2.06 |
| Free cash flow | 3.63 | −23.67 | 8.58 | 15.43 | −24.84 | 1.63 | 4.96 | −14.90 | −15.30 | −47.22 |
| Growth | −752.3% | +79.7% | −261.1% | +204.1% | −400.5% | |||||
| Buybacks | −6.08 | −6.77 | −3.29 | −5.34 | −1.93 | −5.20 | −3.50 | −5.80 | −8.00 | −12.36 |
| Dividends paid | −1.71 | −1.77 | −1.81 | −2.10 | −2.34 | −2.73 | −3.68 | −4.19 | −4.50 | −5.28 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 121.71 | 110.05 | 130.55 | 133.55 | 155.84 | 261.04 | 241.83 | 241.58 | 182.09 | 164.26 |
| Total debt | 197.49 | 227.58 | 236.03 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −75.78 | −117.53 | −105.48 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 86.89 | 82.24 | 90.19 | 90.27 | 95.93 | 109.93 | 117.19 | 116.91 | 122.00 | 124.97 |
| Debt to equity | 2.27 | 2.77 | 2.62 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 10.30 | 11.13 | 12.48 | 10.58 | 12.48 | 27.04 | 13.49 | 10.74 | 18.40 | 21.85 | |
| 2.91 | 6.85 | 2.02 | 2.12 | 3.02 | 5.41 | 2.23 | 2.22 | 4.12 | 4.68 | |
| 7.40 | 4.29 | 10.46 | 8.47 | 9.46 | 21.64 | 11.26 | 8.52 | 14.28 | 17.18 | |
| Growth | −42.1% | +144.0% | −19.1% | +11.7% | +128.7% | −48.0% | −24.4% | +67.6% | +20.3% | |
| Per share | ||||||||||
| 16.53 | 9.12 | 25.53 | 21.18 | 24.94 | 60.25 | 30.42 | 23.05 | 41.07 | 51.95 | |
| 16.29 | 9.01 | 25.27 | 21.03 | 24.74 | 59.45 | 30.06 | 22.87 | 40.54 | 51.32 | |
| Growth | −44.7% | +180.5% | −16.8% | +17.6% | +140.3% | −49.4% | −23.9% | +77.3% | +26.6% | |
| 427.4 | 401.6 | 385.4 | 371.6 | 356.4 | 350.5 | 352.1 | 340.8 | 328.1 | 312.7 | |
| 435.1 | 409.1 | 390.2 | 375.5 | 360.3 | 355.8 | 358.1 | 345.8 | 333.6 | 317.6 | |
| Growth | −6.0% | −4.6% | −3.8% | −4.0% | −1.2% | +0.6% | −3.4% | −3.5% | −4.8% | |