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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | 6.53 | 5.80 | 4.68 | 3.05 | 14.11 | 8.13 | 10.16 | 6.96 | 7.25 | 6.34 |
| Net income | 4.71 | 8.42 | 4.31 | 2.75 | 12.29 | 6.22 | 8.37 | 5.40 | 5.56 | 7.81 |
| Growth | +78.7% | −48.8% | −36.0% | +346.4% | −49.4% | +34.5% | −35.5% | +3.0% | +40.5% | |
| EPS, diluted | 3.63 | 6.64 | 3.43 | 2.23 | 9.77 | n/a | 6.66 | 4.30 | 4.43 | 6.37 |
| Growth | +82.9% | −48.3% | −35.0% | +338.1% | −35.4% | +3.0% | +43.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.84 | 7.38 | 5.55 | 7.72 | 7.42 | 10.52 | 10.53 | 10.26 | 9.08 | 10.75 |
| Buybacks | −2.91 | −2.16 | −1.10 | −0.01 | −0.82 | −0.38 | −0.50 | −0.59 | −0.30 | −5.03 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.27 | 10.32 | 6.93 | 9.43 | 13.92 | 10.10 | 12.74 | 8.71 | 7.44 | 7.66 |
| Total debt | 16.82 | 14.33 | 22.01 | 20.13 | 19.75 | 17.12 | 14.86 | 14.35 | 11.79 | 14.25 |
| Net cash (debt) | −6.54 | −4.01 | −15.08 | −10.70 | −5.83 | −7.03 | −2.12 | −5.64 | −4.35 | −6.59 |
| Shareholders’ equity | 57.55 | 58.07 | 58.88 | 59.06 | 63.11 | 68.68 | 74.78 | 74.04 | 77.51 | 71.38 |
| Debt to equity | 0.29 | 0.25 | 0.37 | 0.34 | 0.31 | 0.25 | 0.20 | 0.19 | 0.15 | 0.20 |
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 | ||||||||||
| 10.27 | 10.32 | 6.93 | 9.43 | 13.92 | 10.10 | 12.74 | 8.71 | 7.44 | 7.66 | |
| 6.90 | 6.82 | 7.48 | 7.99 | 8.35 | 8.72 | 8.96 | 9.67 | 9.43 | 10.21 | |
| 10.02 | 9.58 | 9.65 | 9.72 | 9.37 | 10.03 | 9.87 | 10.16 | 10.09 | 10.05 | |
| 40.29 | 40.26 | 44.24 | 44.52 | 44.36 | 48.06 | 49.89 | 49.40 | 43.38 | 41.30 | |
| 104.68 | 99.81 | 111.41 | 112.63 | 114.41 | 120.24 | 126.72 | 126.46 | 132.80 | 126.81 | |
| Growth | −4.6% | +11.6% | +1.1% | +1.6% | +5.1% | +5.4% | −0.2% | +5.0% | −4.5% | |
| Liabilities | ||||||||||
| 16.82 | 14.33 | 22.01 | 20.13 | 19.75 | 17.12 | 14.86 | 14.35 | 11.79 | 14.25 | |
| calc | 16.82 | 14.33 | 22.01 | 20.13 | 19.75 | 17.12 | 14.86 | 14.35 | 11.79 | 14.25 |
| Equity | ||||||||||
| 57.55 | 58.07 | 58.88 | 59.06 | 63.11 | 68.68 | 74.78 | 74.04 | 77.51 | 71.38 | |
| Growth | +0.9% | +1.4% | +0.3% | +6.9% | +8.8% | +8.9% | −1.0% | +4.7% | −7.9% | |
| Per share and net cash | ||||||||||
| calc | −6.54 | −4.01 | −15.08 | −10.70 | −5.83 | −7.03 | −2.12 | −5.64 | −4.35 | −6.59 |
| n/a | 1,254 | 1,245 | 1,254 | 1,251 | 1,264 | 1,261 | 1,265 | 1,263 | 1,219 | |
| calc | n/a | 46.31 | 47.27 | 47.10 | 50.46 | 54.36 | 59.31 | 58.54 | 61.36 | 58.53 |
Lines marked calc are worked out here from filed figures; point at one for how.