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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.25 | 1.94 | 2.79 | 3.75 | 1.39 | 4.22 | 3.02 | 2.24 | 3.50 | 3.55 |
| Growth | −14.0% | +44.2% | +34.3% | −63.0% | +204.8% | −28.5% | −25.8% | +56.3% | +1.5% | |
| EPS, diluted | 2.71 | 2.42 | 3.74 | 5.56 | 2.27 | 7.34 | 6.15 | 5.19 | 8.55 | 9.28 |
| Growth | −10.7% | +54.5% | +48.7% | −59.2% | +223.3% | −16.2% | −15.6% | +64.7% | +8.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.51 | 8.58 | 9.34 | 8.99 | 7.49 | 7.10 | 6.69 | 8.59 | 9.85 | 9.85 |
| Buybacks | −0.48 | −1.50 | −1.87 | −3.62 | −0.99 | −2.88 | −3.32 | −1.11 | −1.01 | −2.94 |
| Dividends paid | −0.21 | −0.45 | −0.53 | −0.58 | −0.52 | −0.50 | −0.43 | −0.41 | −0.40 | −0.43 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.32 | 11.60 | 9.40 | 12.15 | 11.52 | 8.34 | 10.29 | 14.26 | 14.71 | 14.97 |
| Total debt | 20.15 | 20.80 | 24.00 | 19.87 | 15.78 | 14.51 | 14.19 | 15.98 | 15.46 | 15.18 |
| Net cash (debt) | −10.83 | −9.20 | −14.60 | −7.72 | −4.25 | −6.17 | −3.90 | −1.72 | −0.75 | −0.21 |
| Shareholders’ equity | 14.20 | 14.23 | 14.68 | 15.09 | 12.70 | 13.66 | 12.87 | 13.90 | 16.58 | 16.77 |
| Debt to equity | 1.42 | 1.46 | 1.63 | 1.32 | 1.24 | 1.06 | 1.10 | 1.15 | 0.93 | 0.91 |
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 | ||||||||||
| 9.32 | 11.60 | 9.40 | 12.15 | 11.52 | 8.34 | 10.29 | 14.26 | 14.71 | 14.97 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.25 | |
| 0.95 | 0.99 | 1.02 | 1.08 | 1.08 | 1.11 | 1.11 | 1.02 | 1.27 | 1.36 | |
| 90.21 | 95.81 | 106.79 | 104.83 | 95.95 | 95.75 | 104.56 | 117.48 | 119.46 | 119.10 | |
| Growth | +6.2% | +11.5% | −1.8% | −8.5% | −0.2% | +9.2% | +12.4% | +1.7% | −0.3% | |
| Liabilities | ||||||||||
| 20.15 | 20.80 | 24.00 | 19.87 | 15.78 | 14.51 | 14.19 | 15.98 | 15.46 | 15.18 | |
| calc | 20.15 | 20.80 | 24.00 | 19.87 | 15.78 | 14.51 | 14.19 | 15.98 | 15.46 | 15.18 |
| 76.01 | 81.57 | 92.11 | 89.74 | 83.25 | 82.09 | 91.69 | 103.58 | 102.88 | 102.33 | |
| Equity | ||||||||||
| 5.33 | 6.81 | 8.99 | 12.12 | 10.62 | 14.25 | 16.72 | 18.66 | 21.64 | 24.60 | |
| 14.20 | 14.23 | 14.68 | 15.09 | 12.70 | 13.66 | 12.87 | 13.90 | 16.58 | 16.77 | |
| Growth | +0.3% | +3.1% | +2.8% | −15.8% | +7.5% | −5.7% | +8.0% | +19.3% | +1.1% | |
| Per share and net cash | ||||||||||
| calc | −10.83 | −9.20 | −14.60 | −7.72 | −4.25 | −6.17 | −3.90 | −1.72 | −0.75 | −0.21 |
| 817.4 | 770.5 | 718.8 | 615.9 | 584.0 | 526.8 | 438.2 | 406.9 | 388.0 | 347.0 | |
| calc | 17.37 | 18.47 | 20.42 | 24.50 | 21.75 | 25.92 | 29.38 | 34.17 | 42.73 | 48.32 |
Lines marked calc are worked out here from filed figures; point at one for how.