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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 121.71 | 110.05 | 130.55 | 133.55 | 155.84 | 261.04 | 241.83 | 241.58 | 182.09 | 164.26 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 17.07 | 11.24 | 8.02 | 7.47 | |
| 3.67 | 3.67 | 3.76 | 4.20 | 4.33 | 4.29 | 6.37 | 5.92 | 5.85 | 5.95 | |
| 860.17 | 916.78 | 931.80 | 992.97 | 1,163.03 | 1,463.99 | 1,441.80 | 1,641.59 | 1,675.97 | 1,809.32 | |
| Growth | +6.6% | +1.6% | +6.6% | +17.1% | +25.9% | −1.5% | +13.9% | +2.1% | +8.0% | |
| Liabilities | ||||||||||
| 197.49 | 227.58 | 236.03 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 197.49 | 227.58 | 236.03 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 773.27 | 834.53 | 841.61 | 902.70 | 1,067.10 | 1,354.06 | 1,324.61 | 1,524.69 | 1,553.98 | 1,684.35 | |
| Equity | ||||||||||
| 89.04 | 91.52 | 100.10 | 106.47 | 112.95 | 131.81 | 139.37 | 143.69 | 153.41 | 165.29 | |
| 86.89 | 82.24 | 90.19 | 90.27 | 95.93 | 109.93 | 117.19 | 116.91 | 122.00 | 124.97 | |
| Growth | −5.4% | +9.7% | +0.1% | +6.3% | +14.6% | +6.6% | −0.2% | +4.4% | +2.4% | |
| Per share and net cash | ||||||||||
| calc | −75.78 | −117.53 | −105.48 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 392.6 | 374.8 | 367.7 | 347.3 | 344.1 | 333.6 | 334.9 | 323.4 | 310.7 | 296.5 | |
| calc | 221.31 | 219.43 | 245.24 | 259.87 | 278.80 | 329.54 | 349.90 | 361.51 | 392.71 | 421.52 |
Lines marked calc are worked out here from filed figures; point at one for how.