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 | 96.57 | 100.71 | 108.78 | 115.72 | 119.95 | 121.65 | 128.70 | 158.10 | 177.56 | 182.45 |
| Growth | +4.3% | +8.0% | +6.4% | +3.7% | +1.4% | +5.8% | +22.9% | +12.3% | +2.8% | |
| Net income | 24.73 | 24.44 | 32.47 | 36.43 | 29.13 | 48.33 | 37.68 | 49.55 | 58.47 | 57.05 |
| Growth | −1.2% | +32.9% | +12.2% | −20.0% | +65.9% | −22.1% | +31.5% | +18.0% | −2.4% | |
| EPS, diluted | 6.19 | 6.31 | 9.00 | 10.72 | 8.88 | 15.36 | 12.09 | 16.23 | 19.75 | 20.02 |
| Growth | +1.9% | +42.6% | +19.1% | −17.2% | +73.0% | −21.3% | +34.2% | +21.7% | +1.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 25.6% | 24.3% | 29.9% | 31.5% | 24.3% | 39.7% | 29.3% | 31.3% | 32.9% | 31.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 21.88 | −10.83 | 15.61 | 4.09 | −79.91 | 78.08 | 107.12 | 12.97 | −42.01 | −147.78 |
| Buybacks | −9.08 | −15.41 | −19.98 | −24.00 | −6.52 | −18.41 | −3.16 | −9.82 | −18.83 | −31.59 |
| Dividends paid | −8.48 | −8.99 | −10.11 | −12.34 | −12.69 | −12.86 | −13.56 | −13.46 | −14.78 | −16.63 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 391.15 | 431.30 | 278.79 | 263.63 | 527.61 | 740.83 | 567.23 | 624.15 | 469.32 | 343.34 |
| Shareholders’ equity | 254.19 | 255.69 | 256.52 | 261.33 | 279.35 | 294.13 | 292.33 | 327.88 | 344.76 | 362.44 |
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 | ||||||||||
| 391.15 | 431.30 | 278.79 | 263.63 | 527.61 | 740.83 | 567.23 | 624.15 | 469.32 | 343.34 | |
| 14.13 | 14.16 | 14.93 | 25.81 | 27.11 | 27.07 | 27.73 | n/a | n/a | n/a | |
| 47.29 | 47.51 | 47.47 | 47.82 | 49.25 | 50.32 | 51.66 | 52.63 | 52.57 | 52.73 | |
| 2,490.97 | 2,533.60 | 2,622.53 | 2,686.48 | 3,384.76 | 3,743.57 | 3,665.74 | 3,875.39 | 4,002.81 | 4,424.90 | |
| Growth | +1.7% | +3.5% | +2.4% | +26.0% | +10.6% | −2.1% | +5.7% | +3.3% | +10.5% | |
| Liabilities | ||||||||||
| 2,236.78 | 2,277.91 | 2,366.02 | 2,426.05 | 3,105.40 | 3,449.44 | 3,373.41 | 3,547.52 | 3,658.06 | 4,062.46 | |
| Equity | ||||||||||
| 162.44 | 177.68 | 199.20 | 223.21 | 236.99 | 272.27 | 296.46 | 332.90 | 376.17 | 416.06 | |
| 254.19 | 255.69 | 256.52 | 261.33 | 279.35 | 294.13 | 292.33 | 327.88 | 344.76 | 362.44 | |
| Growth | +0.6% | +0.3% | +1.9% | +6.9% | +5.3% | −0.6% | +12.2% | +5.1% | +5.1% | |
| Per share and net cash | ||||||||||
| 3,561 | 3,425 | 3,276 | 3,084 | 3,049 | 2,944 | 2,934 | 2,877 | 2,798 | 2,696 | |
| calc | 71.38 | 74.65 | 78.31 | 84.74 | 91.61 | 99.90 | 99.63 | 113.98 | 123.23 | 134.43 |
Lines marked calc are worked out here from filed figures; point at one for how.