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 | 58.78 | 59.69 | 62.99 | 64.81 | 57.03 | 71.25 | 56.88 | 53.98 | 70.41 | 60.77 |
| Growth | +1.5% | +5.5% | +2.9% | −12.0% | +24.9% | −20.2% | −5.1% | +30.4% | −13.7% | |
| Net income | 4.37 | 7.86 | 4.07 | 4.19 | −0.37 | 8.87 | −1.65 | 2.49 | 2.73 | 3.58 |
| Growth | +80.0% | −48.2% | +2.7% | −108.9% | −118.6% | +9.6% | +31.1% | |||
| EPS, diluted | 9.71 | 17.86 | 9.50 | 10.11 | −1.00 | 22.40 | −4.49 | 6.74 | 7.50 | 9.99 |
| Growth | +83.9% | −46.8% | +6.4% | −109.9% | −120.0% | +11.3% | +33.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.4% | 13.2% | 6.5% | 6.5% | −0.7% | 12.4% | −2.9% | 4.6% | 3.9% | 5.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.88 | 13.46 | 21.66 | 19.63 | 8.37 | 9.81 | 5.16 | 6.51 | 8.50 | 6.27 |
| Buybacks | −2.00 | −1.25 | −1.50 | −2.50 | −0.50 | −2.50 | −1.49 | −1.01 | −1.00 | −1.00 |
| Dividends paid | −1.30 | −1.30 | −1.52 | −1.64 | −1.77 | −1.81 | −1.82 | −1.85 | −1.89 | −1.93 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.13 | 14.49 | 15.35 | 16.33 | 13.70 | 12.89 | 17.25 | 19.42 | 18.50 | 19.71 |
| Total debt | 18.04 | 17.17 | 17.38 | 18.65 | 19.72 | 18.62 | 19.91 | 18.88 | 19.19 | 18.86 |
| Net cash (debt) | −3.91 | −2.68 | −2.03 | −2.32 | −6.02 | −5.73 | −2.66 | 0.54 | −0.69 | 0.86 |
| Shareholders’ equity | 45.86 | 54.24 | 48.62 | 63.12 | 67.43 | 61.88 | 30.59 | 27.82 | 27.87 | 32.44 |
| Debt to equity | 0.39 | 0.32 | 0.36 | 0.30 | 0.29 | 0.30 | 0.65 | 0.68 | 0.69 | 0.58 |
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 | ||||||||||
| 14.13 | 14.49 | 15.35 | 16.33 | 13.70 | 12.89 | 17.25 | 19.42 | 18.50 | 19.71 | |
| 0.83 | 0.84 | 0.86 | 3.01 | 3.04 | 1.80 | 0.88 | 1.07 | 1.05 | 1.09 | |
| 783.96 | 832.14 | 815.08 | 896.55 | 940.72 | 937.58 | 689.03 | 721.21 | 735.59 | 773.74 | |
| Growth | +6.1% | −2.0% | +10.0% | +4.9% | −0.3% | −26.5% | +4.7% | +2.0% | +5.2% | |
| Liabilities | ||||||||||
| 18.04 | 17.17 | 17.38 | 18.65 | 19.72 | 18.62 | 19.91 | 18.88 | 19.19 | 18.86 | |
| calc | 18.04 | 17.17 | 17.38 | 18.65 | 19.72 | 18.62 | 19.91 | 18.88 | 19.19 | 18.86 |
| 737.87 | 777.63 | 766.05 | 832.83 | 872.51 | 874.97 | 657.11 | 691.34 | 705.46 | 738.16 | |
| Equity | ||||||||||
| 21.95 | 28.67 | 30.47 | 32.99 | 30.75 | 36.65 | 31.71 | 32.35 | 33.19 | 34.83 | |
| 45.86 | 54.24 | 48.62 | 63.12 | 67.43 | 61.88 | 30.59 | 27.82 | 27.87 | 32.44 | |
| Growth | +18.3% | −10.4% | +29.8% | +6.8% | −8.2% | −50.6% | −9.1% | +0.2% | +16.4% | |
| Per share and net cash | ||||||||||
| calc | −3.91 | −2.68 | −2.03 | −2.32 | −6.02 | −5.73 | −2.66 | 0.54 | −0.69 | 0.86 |
| 430.0 | 422.0 | 409.0 | 397.0 | 397.0 | 376.0 | 366.0 | 359.0 | 354.0 | 348.0 | |
| calc | 106.66 | 128.52 | 118.87 | 158.98 | 169.84 | 164.56 | 83.59 | 77.49 | 78.73 | 93.21 |
Lines marked calc are worked out here from filed figures; point at one for how.