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 | 41.49 | 43.61 | 46.68 | 51.34 | 51.53 | 58.75 | 60.23 | 64.97 | 70.60 | 75.60 |
| Growth | +5.1% | +7.0% | +10.0% | +0.4% | +14.0% | +2.5% | +7.9% | +8.7% | +7.1% | |
| Net income | 2.89 | 2.22 | 3.79 | 3.51 | 3.75 | 6.96 | 5.64 | 5.24 | 5.76 | 6.78 |
| Growth | −23.3% | +70.9% | −7.4% | +7.1% | +85.3% | −18.9% | −7.1% | +9.9% | +17.8% | |
| EPS, diluted | 7.30 | 5.95 | 10.66 | 10.07 | 10.93 | 21.16 | 19.15 | 18.97 | 22.00 | 28.33 |
| Growth | −18.5% | +79.2% | −5.5% | +8.5% | +93.6% | −9.5% | −0.9% | +16.0% | +28.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.0% | 5.1% | 8.1% | 6.8% | 7.3% | 11.8% | 9.4% | 8.1% | 8.2% | 9.0% |
| Free cash flow margin | 7.0% | 5.5% | 6.8% | 6.7% | 12.4% | 9.2% | 6.9% | 7.2% | 8.0% | 10.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.65 | 5.43 | 6.76 | 7.60 | 9.23 | 8.96 | 8.52 | 9.43 | 10.51 | 12.64 |
| Capital expenditure | −2.76 | −3.02 | −3.57 | −4.16 | −2.84 | −3.58 | −4.40 | −4.74 | −4.88 | −4.94 |
| Free cash flow | 2.89 | 2.41 | 3.19 | 3.44 | 6.40 | 5.38 | 4.13 | 4.69 | 5.64 | 7.69 |
| Growth | −16.7% | +32.2% | +8.0% | +85.7% | −15.9% | −23.3% | +13.6% | +20.3% | +36.4% | |
| Buybacks | −2.75 | −2.05 | −1.53 | −1.03 | −0.44 | −8.22 | −7.00 | −3.81 | −6.04 | −10.07 |
| Dividends paid | n/a | 0.00 | −0.49 | −0.55 | −0.15 | −0.62 | −0.65 | −0.66 | −0.69 | −0.68 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.65 | 0.73 | 0.50 | 0.62 | 1.79 | 1.45 | 0.91 | 0.94 | 1.93 | 1.04 |
| Total debt | 31.38 | 33.06 | 32.82 | 33.72 | 31.00 | 34.58 | 38.08 | 39.59 | 43.03 | 41.60 |
| Net cash (debt) | −30.73 | −32.33 | −32.32 | −33.10 | −29.21 | −33.13 | −37.18 | −38.66 | −41.10 | −40.56 |
| Shareholders’ equity | −7.30 | −6.81 | −4.95 | −2.81 | 0.57 | −0.93 | −2.77 | −1.77 | −2.50 | −6.03 |
| Debt to equity | n/a | n/a | n/a | n/a | 54.20 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 11.6% | 10.0% | 11.4% | 10.2% | 10.5% | 16.7% | 14.2% | 11.9% | 12.1% | 13.0% | |
| 7.0% | 5.1% | 8.1% | 6.8% | 7.3% | 11.8% | 9.4% | 8.1% | 8.2% | 9.0% | |
| 7.0% | 5.5% | 6.8% | 6.7% | 12.4% | 9.2% | 6.9% | 7.2% | 8.0% | 10.2% | |
| Spending | ||||||||||
| 0.8% | 0.8% | 0.7% | 0.7% | 0.8% | 0.6% | 0.5% | 0.5% | 0.6% | 0.7% | |
| 6.7% | 6.9% | 7.7% | 8.1% | 5.5% | 6.1% | 7.3% | 7.3% | 6.9% | 6.5% | |
| 28.6% | 37.4% | 17.7% | 21.0% | 19.2% | 21.5% | 20.3% | 21.0% | 21.9% | 20.9% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | 656.3% | n/a | n/a | n/a | n/a | n/a | |
| 8.6% | 6.1% | 9.7% | 7.8% | 7.9% | 13.7% | 10.8% | 9.3% | 9.7% | 11.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 54.20 | n/a | n/a | n/a | n/a | n/a | |
| 116.7% | 113.7% | 107.4% | 101.3% | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 0.0% | 12.9% | 15.7% | 4.1% | 9.0% | 11.6% | 12.6% | 12.0% | 10.0% | |
| 95.1% | 85.1% | 63.3% | 45.9% | 9.3% | 164.2% | 185.4% | 95.4% | 119.4% | 139.7% | |