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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 5.98 | 6.11 | 8.75 | 9.04 | 11.00 | 15.03 | 11.03 | 9.09 | 13.39 | 16.86 |
| Growth | +2.2% | +43.2% | +3.4% | +21.6% | +36.7% | −26.6% | −17.6% | +47.4% | +25.9% | |
| EPS, diluted | 2.92 | 3.07 | 4.73 | 5.19 | 6.46 | 8.03 | 6.15 | 5.18 | 7.95 | 10.21 |
| Growth | +5.1% | +54.1% | +9.7% | +24.5% | +24.3% | −23.4% | −15.8% | +53.5% | +28.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.38 | −4.51 | 7.31 | 40.77 | −25.23 | 33.97 | −6.40 | −33.54 | 1.36 | −17.89 |
| Dividends paid | −1.75 | −2.09 | −2.38 | −2.63 | −2.74 | −4.17 | −5.40 | −5.76 | −6.14 | −6.59 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 77.36 | 80.40 | 87.20 | 82.17 | 105.65 | 127.73 | 128.13 | 89.23 | 105.39 | 111.70 |
| Total debt | 190.90 | 214.93 | 212.81 | 210.46 | 237.63 | 227.36 | 233.87 | 260.54 | 284.31 | 341.68 |
| Net cash (debt) | −113.54 | −134.54 | −125.62 | −128.29 | −131.98 | −99.64 | −105.74 | −171.31 | −178.92 | −229.99 |
| Shareholders’ equity | 76.05 | 77.39 | 80.25 | 81.55 | 101.78 | 105.44 | 100.14 | 99.04 | 104.51 | 111.63 |
| Debt to equity | 2.51 | 2.78 | 2.65 | 2.58 | 2.33 | 2.16 | 2.34 | 2.63 | 2.72 | 3.06 |
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 | ||||||||||
| 77.36 | 80.40 | 87.20 | 82.17 | 105.65 | 127.73 | 128.13 | 89.23 | 105.39 | 111.70 | |
| 6.58 | 6.60 | 6.69 | 7.14 | 11.64 | 16.83 | 16.65 | 16.71 | 16.71 | 16.73 | |
| 814.95 | 851.73 | 853.53 | 895.43 | 1,115.86 | 1,188.14 | 1,180.23 | 1,193.69 | 1,215.07 | 1,420.27 | |
| Growth | +4.5% | +0.2% | +4.9% | +24.6% | +6.5% | −0.7% | +1.1% | +1.8% | +16.9% | |
| Liabilities | ||||||||||
| 26.13 | 23.87 | 24.69 | 20.40 | 24.24 | n/a | n/a | n/a | n/a | n/a | |
| 164.78 | 191.06 | 188.12 | 190.06 | 213.39 | 227.36 | 233.87 | 260.54 | 284.31 | 341.68 | |
| calc | 190.90 | 214.93 | 212.81 | 210.46 | 237.63 | 227.36 | 233.87 | 260.54 | 284.31 | 341.68 |
| 737.77 | 773.27 | 772.13 | 812.73 | 1,012.71 | 1,081.54 | 1,079.00 | 1,093.71 | 1,109.64 | 1,307.62 | |
| Equity | ||||||||||
| 53.68 | 57.58 | 64.18 | 70.59 | 78.69 | 89.43 | 94.86 | 98.00 | 104.99 | 115.09 | |
| 76.05 | 77.39 | 80.25 | 81.55 | 101.78 | 105.44 | 100.14 | 99.04 | 104.51 | 111.63 | |
| Growth | +1.8% | +3.7% | +1.6% | +24.8% | +3.6% | −5.0% | −1.1% | +5.5% | +6.8% | |
| Per share and net cash | ||||||||||
| calc | −113.54 | −134.54 | −125.62 | −128.29 | −131.98 | −99.64 | −105.74 | −171.31 | −178.92 | −229.99 |
| 1,852 | 1,788 | 1,700 | 1,594 | 1,810 | 1,772 | 1,675 | 1,627 | 1,607 | 1,583 | |
| calc | 41.06 | 43.28 | 47.20 | 51.16 | 56.23 | 59.50 | 59.79 | 60.87 | 65.05 | 70.53 |
Lines marked calc are worked out here from filed figures; point at one for how.