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 | n/a | n/a | 15.40 | 17.50 | 17.00 | 18.80 | 23.00 | 24.80 | 23.50 | 25.80 |
| Growth | +13.6% | −2.9% | +10.6% | +22.3% | +7.8% | −5.2% | +9.8% | |||
| Operating income | 4.46 | 5.17 | 4.28 | 5.35 | 5.12 | 2.91 | 4.08 | 10.24 | 7.48 | 8.28 |
| Net income | 2.91 | 5.38 | 6.64 | 3.77 | 2.92 | 3.57 | 4.15 | 7.31 | 6.95 | 6.84 |
| Growth | +85.1% | +23.4% | −43.2% | −22.6% | +22.4% | +16.1% | +76.3% | −5.0% | −1.6% | |
| EPS, diluted | 6.24 | 11.39 | 3.47 | 1.94 | 1.48 | 1.81 | 2.10 | 3.60 | 3.37 | 3.30 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | 27.8% | 30.6% | 30.1% | 15.5% | 17.7% | 41.3% | 31.8% | 32.1% |
| Net margin | n/a | n/a | 43.1% | 21.5% | 17.2% | 19.0% | 18.0% | 29.5% | 29.6% | 26.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.37 | 6.46 | 6.59 | 8.16 | 7.98 | 7.55 | 8.26 | 11.30 | 13.26 | 12.49 |
| Dividends paid | −1.61 | −1.85 | −2.10 | −2.41 | −2.74 | −3.02 | −3.35 | −3.78 | −4.24 | −4.68 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.29 | 1.71 | 0.64 | 0.60 | 1.11 | 0.64 | 1.60 | 2.69 | 1.49 | 2.81 |
| Total debt | 30.42 | 33.08 | 29.50 | 39.67 | 46.08 | 52.75 | 61.89 | 68.31 | 80.45 | 93.06 |
| Net cash (debt) | −29.13 | −31.37 | −28.86 | −39.07 | −44.98 | −52.11 | −60.29 | −65.62 | −78.96 | −90.24 |
| Shareholders’ equity | 24.34 | 28.24 | 34.14 | 37.01 | 36.51 | 37.20 | 39.23 | 47.47 | 50.10 | 54.61 |
| Debt to equity | 1.25 | 1.17 | 0.86 | 1.07 | 1.26 | 1.42 | 1.58 | 1.44 | 1.61 | 1.70 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| n/a | n/a | 15.40 | 17.50 | 17.00 | 18.80 | 23.00 | 24.80 | 23.50 | 25.80 | |
| Growth | +13.6% | −2.9% | +10.6% | +22.3% | +7.8% | −5.2% | +9.8% | |||
| 4.46 | 5.17 | 4.28 | 5.35 | 5.12 | 2.91 | 4.08 | 10.24 | 7.48 | 8.28 | |
| Growth | +16.0% | −17.3% | +25.1% | −4.4% | −43.1% | +40.1% | +150.8% | −26.9% | +10.7% | |
| 4.38 | 4.66 | 7.35 | 3.84 | 2.41 | 3.18 | 3.83 | 7.29 | 6.04 | 4.53 | |
| 1.38 | −0.66 | 1.58 | 0.45 | 0.04 | 0.35 | 0.59 | 1.01 | 0.34 | −0.80 | |
| 2.91 | 5.38 | 6.64 | 3.77 | 2.92 | 3.57 | 4.15 | 7.31 | 6.95 | 6.84 | |
| Growth | +85.1% | +23.4% | −43.2% | −22.6% | +22.4% | +16.1% | +76.3% | −5.0% | −1.6% | |
| Per share | ||||||||||
| 6.27 | 11.48 | 3.51 | 1.95 | 1.49 | 1.82 | 2.10 | 3.61 | 3.38 | 3.31 | |
| 6.24 | 11.39 | 3.47 | 1.94 | 1.48 | 1.81 | 2.10 | 3.60 | 3.37 | 3.30 | |
| Growth | +82.5% | −69.5% | −44.1% | −23.7% | +22.3% | +16.0% | +71.4% | −6.4% | −2.1% | |
| 463.1 | 468.8 | 1,893 | 1,928 | 1,959 | 1,963 | 1,973 | 2,026 | 2,053 | 2,065 | |
| 465.8 | 472.5 | 1,908 | 1,942 | 1,969 | 1,972 | 1,979 | 2,031 | 2,059 | 2,071 | |
| Growth | +1.4% | +303.8% | +1.8% | +1.4% | +0.2% | +0.3% | +2.6% | +1.4% | +0.6% | |
† The diluted share count jumps at 2018, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.