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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 79.92 | 79.14 | 79.59 | 57.71 | 55.18 | 57.35 | 60.53 | 61.86 | 62.75 | 67.54 |
| Growth | −1.0% | +0.6% | −27.5% | −4.4% | +3.9% | +5.5% | +2.2% | +1.4% | +7.6% | |
| Net income | 11.87 | 5.75 | 8.73 | 9.43 | 5.59 | 5.74 | 1.64 | 7.50 | 6.02 | 10.59 |
| Growth | −51.5% | +51.7% | +8.1% | −40.7% | +2.7% | −71.5% | +357.7% | −19.7% | +75.9% | |
| EPS, diluted | 12.38 | 6.14 | 9.52 | 10.56 | 6.23 | 6.35 | 1.80 | 8.14 | 6.43 | 11.17 |
| Growth | −50.4% | +55.0% | +10.9% | −41.0% | +1.9% | −71.7% | +352.2% | −21.0% | +73.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 48.2% | 46.7% | 46.4% | 54.6% | 55.9% | 54.9% | 54.0% | 55.4% | 56.7% | 58.2% |
| Net margin | 14.9% | 7.3% | 11.0% | 16.3% | 10.1% | 10.0% | 2.7% | 12.1% | 9.6% | 15.7% |
| Free cash flow margin | 16.9% | 17.1% | 14.9% | 21.6% | 28.2% | 18.7% | 15.0% | 20.5% | 19.8% | 17.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.08 | 16.72 | 15.25 | 14.77 | 18.20 | 12.80 | 10.44 | 13.93 | 13.45 | 13.19 |
| Capital expenditure | −3.57 | −3.23 | −3.40 | −2.29 | −2.62 | −2.06 | −1.35 | −1.25 | −1.05 | −1.09 |
| Free cash flow | 13.52 | 13.50 | 11.85 | 12.48 | 15.58 | 10.73 | 9.09 | 12.69 | 12.40 | 12.10 |
| Growth | −0.2% | −12.2% | +5.3% | +24.8% | −31.1% | −15.3% | +39.6% | −2.3% | −2.4% | |
| Buybacks | −3.50 | −4.34 | −4.44 | −1.36 | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −5.26 | −5.51 | −5.67 | −5.71 | −5.80 | −5.87 | −5.95 | −6.04 | −6.15 | −6.26 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.83 | 11.97 | 11.38 | 8.17 | 13.19 | 6.65 | 7.89 | 13.07 | 13.95 | 13.59 |
| Total debt | 40.89 | 45.05 | 42.66 | 54.10 | 54.22 | 44.92 | 46.19 | 50.12 | 49.88 | 54.84 |
| Net cash (debt) | −33.07 | −33.08 | −31.28 | −45.93 | −41.03 | −38.27 | −38.30 | −37.05 | −35.94 | −41.25 |
| Shareholders’ equity | 18.25 | 17.59 | 16.80 | 20.84 | 20.60 | 18.90 | 21.94 | 22.53 | 27.31 | 32.65 |
| Debt to equity | 2.24 | 2.56 | 2.54 | 2.60 | 2.63 | 2.38 | 2.10 | 2.22 | 1.83 | 1.68 |
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 | ||||||||||
| 7.83 | 11.97 | 11.38 | 8.17 | 13.19 | 6.65 | 7.89 | 13.07 | 13.95 | 13.59 | |
| 9.18 | 8.93 | 7.43 | 7.87 | 5.79 | 6.75 | 6.54 | 7.21 | 6.80 | 8.11 | |
| 1.55 | 1.58 | 1.68 | 1.62 | 1.81 | 1.65 | 1.55 | 1.16 | 1.29 | 1.22 | |
| 10.83 | 11.12 | 10.79 | 10.01 | 6.21 | 5.69 | 5.33 | n/a | n/a | n/a | |
| 36.20 | 36.79 | 36.27 | 52.47 | 53.77 | 55.64 | 55.95 | 60.18 | 60.71 | 67.72 | |
| 117.47 | 125.36 | 123.38 | 152.19 | 155.97 | 132.00 | 127.24 | 135.24 | 137.18 | 151.88 | |
| Growth | +6.7% | −1.6% | +23.3% | +2.5% | −15.4% | −3.6% | +6.3% | +1.4% | +10.7% | |
| Liabilities | ||||||||||
| 6.24 | 5.21 | 7.05 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 34.66 | 39.84 | 35.61 | 54.10 | 54.22 | 44.92 | 46.19 | 50.12 | 49.88 | 54.84 | |
| calc | 40.89 | 45.05 | 42.66 | 54.10 | 54.22 | 44.92 | 46.19 | 50.12 | 49.88 | 54.84 |
| 99.08 | 107.63 | 106.45 | 131.20 | 135.24 | 113.01 | 105.22 | 112.63 | 109.78 | 119.14 | |
| Equity | ||||||||||
| 152.76 | 153.13 | 159.21 | 162.95 | 162.72 | 154.21 | 149.83 | 151.28 | 151.16 | 155.65 | |
| 18.25 | 17.59 | 16.80 | 20.84 | 20.60 | 18.90 | 21.94 | 22.53 | 27.31 | 32.65 | |
| Growth | −3.6% | −4.5% | +24.1% | −1.2% | −8.2% | +16.1% | +2.7% | +21.2% | +19.6% | |
| Per share and net cash | ||||||||||
| calc | −33.07 | −33.08 | −31.28 | −45.93 | −41.03 | −38.27 | −38.30 | −37.05 | −35.94 | −41.25 |
| 945.9 | 922.2 | 892.5 | 887.1 | 892.7 | 898.1 | 906.1 | 915.0 | 926.3 | 937.0 | |
| calc | 19.29 | 19.08 | 18.82 | 23.49 | 23.07 | 21.05 | 24.22 | 24.63 | 29.48 | 34.84 |
Lines marked calc are worked out here from filed figures; point at one for how.