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 | 57.24 | 59.84 | 34.70 | 45.35 | 56.59 | 64.39 | 67.07 | 68.92 | 80.74 | 88.60 |
| Growth | +4.5% | −42.0% | +30.7% | +24.8% | +13.8% | +4.2% | +2.8% | +17.1% | +9.7% | |
| Operating income | 8.22 | 8.14 | 2.88 | 4.91 | −1.89 | 5.14 | 5.50 | 3.56 | 6.54 | 9.30 |
| Net income | 5.06 | 4.55 | 5.27 | 5.54 | −3.52 | 3.86 | 5.20 | 3.20 | 4.77 | 6.73 |
| Growth | −10.0% | +15.8% | +5.1% | −163.6% | +34.5% | −38.5% | +49.4% | +41.0% | ||
| EPS, diluted | 6.12 | 5.70 | 6.50 | 6.41 | −2.59 | 2.56 | 3.50 | 2.23 | 3.55 | 4.96 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.4% | 13.6% | 8.3% | 10.8% | −3.3% | 8.0% | 8.2% | 5.2% | 8.1% | 10.5% |
| Net margin | 8.8% | 7.6% | 15.2% | 12.2% | −6.2% | 6.0% | 7.7% | 4.6% | 5.9% | 7.6% |
| Free cash flow margin | 8.2% | 6.0% | 3.5% | 8.7% | 4.5% | 7.8% | 7.3% | 7.9% | 5.6% | 9.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.41 | 5.63 | 2.67 | 5.82 | 4.33 | 7.14 | 7.17 | 7.88 | 7.16 | 10.57 |
| Capital expenditure | −1.70 | −2.01 | −1.47 | −1.87 | −1.80 | −2.13 | −2.29 | −2.42 | −2.63 | −2.63 |
| Free cash flow | 4.71 | 3.62 | 1.20 | 3.95 | 2.54 | 5.01 | 4.88 | 5.47 | 4.53 | 7.94 |
| Growth | −23.3% | −66.7% | +228.6% | −35.8% | +97.2% | −2.6% | +12.0% | −17.1% | +75.1% | |
| Buybacks | −2.25 | −1.45 | −0.33 | −0.15 | −0.05 | −2.33 | −2.80 | −12.87 | −0.44 | −0.05 |
| Dividends paid | −2.07 | −2.07 | −2.17 | −2.44 | −2.73 | −2.96 | −3.13 | −3.24 | −3.22 | −3.57 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.16 | 8.99 | 3.69 | 4.94 | 8.80 | 7.83 | 6.22 | 6.59 | 5.58 | 7.44 |
| Total debt | 23.30 | 27.09 | 44.07 | 40.96 | 31.58 | 31.35 | 31.29 | 43.64 | 41.08 | n/a |
| Net cash (debt) | −16.14 | −18.11 | −40.38 | −36.02 | −22.77 | −23.52 | −25.07 | −37.05 | −35.50 | n/a |
| Shareholders’ equity | 27.58 | 29.61 | 38.45 | 41.77 | 72.16 | 73.07 | 72.63 | 59.80 | 60.16 | 65.25 |
| Debt to equity | 0.84 | 0.91 | 1.15 | 0.98 | 0.44 | 0.43 | 0.43 | 0.73 | 0.68 | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 14.4% | 13.6% | 8.3% | 10.8% | −3.3% | 8.0% | 8.2% | 5.2% | 8.1% | 10.5% | |
| 12.5% | 13.0% | 7.2% | 9.2% | −4.2% | 7.9% | 9.1% | 5.6% | 7.7% | 9.9% | |
| 8.8% | 7.6% | 15.2% | 12.2% | −6.2% | 6.0% | 7.7% | 4.6% | 5.9% | 7.6% | |
| 8.2% | 6.0% | 3.5% | 8.7% | 4.5% | 7.8% | 7.3% | 7.9% | 5.6% | 9.0% | |
| Spending | ||||||||||
| 4.2% | 4.1% | 5.4% | 5.4% | 4.6% | 4.2% | 4.0% | 4.1% | 3.6% | 3.2% | |
| 10.4% | 10.7% | 8.3% | 8.2% | 9.8% | 7.8% | 8.3% | 8.4% | 7.2% | 6.9% | |
| 3.0% | 3.4% | 4.2% | 4.1% | 3.2% | 3.3% | 3.4% | 3.5% | 3.3% | 3.0% | |
| 23.8% | 36.6% | 43.8% | 10.1% | n/a | 18.9% | 12.9% | 11.9% | 19.1% | 19.1% | |
| Returns | ||||||||||
| 18.3% | 15.4% | 13.7% | 13.3% | −4.9% | 5.3% | 7.2% | 5.3% | 7.9% | 10.3% | |
| 5.6% | 4.7% | 3.9% | 4.0% | −2.2% | 2.4% | 3.3% | 2.0% | 2.9% | 3.9% | |
| Balance and payout | ||||||||||
| 0.84 | 0.91 | 1.15 | 0.98 | 0.44 | 0.43 | 0.43 | 0.73 | 0.68 | n/a | |
| 67.2% | 67.4% | 69.7% | 68.3% | 54.4% | 53.7% | 53.3% | 62.0% | 62.0% | 60.8% | |
| 40.9% | 45.6% | 41.2% | 44.1% | n/a | 76.5% | 60.2% | 101.4% | 67.4% | 53.1% | |
| 91.7% | 97.5% | 207.4% | 65.6% | 109.5% | 105.5% | 121.5% | 294.6% | 80.7% | 45.6% | |