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 | 163.79 | 160.55 | 170.76 | 181.19 | 143.05 | 134.04 | 120.74 | 122.43 | 122.34 | 125.65 |
| Growth | −2.0% | +6.4% | +6.1% | −21.1% | −6.3% | −9.9% | +1.4% | −0.1% | +2.7% | |
| Operating income | 23.54 | 19.97 | 26.10 | 27.96 | 8.37 | 25.90 | −4.59 | 23.46 | 19.05 | 24.16 |
| Net income | 12.98 | 29.45 | 19.37 | 13.90 | −5.18 | 20.08 | −8.52 | 14.40 | 10.95 | 21.95 |
| Growth | +127.0% | −34.2% | −28.2% | −137.2% | −142.4% | −24.0% | +100.5% | |||
| EPS, diluted | 2.10 | 4.76 | 2.85 | 1.89 | −0.75 | 2.73 | −1.13 | 1.97 | 1.49 | 3.04 |
| Growth | +126.7% | −40.1% | −33.7% | −139.7% | −141.4% | −24.4% | +104.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.4% | 12.4% | 15.3% | 15.4% | 5.9% | 19.3% | −3.8% | 19.2% | 15.6% | 19.2% |
| Net margin | 7.9% | 18.3% | 11.3% | 7.7% | −3.6% | 15.0% | −7.1% | 11.8% | 8.9% | 17.5% |
| Free cash flow margin | 10.3% | 10.8% | 13.1% | 16.0% | 19.9% | 19.7% | 13.4% | 16.7% | 15.1% | 15.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.44 | 38.01 | 43.60 | 48.67 | 43.13 | 41.96 | 35.81 | 38.31 | 38.77 | 40.28 |
| Capital expenditure | −21.52 | −20.65 | −21.25 | −19.64 | −14.69 | −15.55 | −19.63 | −17.85 | −20.26 | −20.84 |
| Free cash flow | 16.93 | 17.36 | 22.35 | 29.03 | 28.44 | 26.41 | 16.19 | 20.46 | 18.51 | 19.44 |
| Growth | +2.6% | +28.7% | +29.9% | −2.0% | −7.1% | −38.7% | +26.4% | −9.5% | +5.0% | |
| Buybacks | −0.51 | −0.46 | −0.61 | −2.42 | −5.50 | −0.20 | −0.89 | −0.19 | −0.22 | −4.50 |
| Dividends paid | −11.80 | −12.04 | −13.41 | −14.89 | −14.96 | −15.07 | −9.86 | −8.14 | −8.21 | −8.18 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.79 | 50.50 | 5.20 | 9.70 | 7.92 | 19.22 | 3.70 | 6.72 | 3.30 | 18.23 |
| Total debt | n/a | n/a | n/a | 161.11 | 155.21 | 167.48 | 133.21 | 133.40 | 122.12 | 134.72 |
| Net cash (debt) | n/a | n/a | n/a | −151.41 | −147.29 | −148.25 | −129.51 | −126.68 | −118.82 | −116.48 |
| Shareholders’ equity | 124.11 | 142.01 | 193.88 | 201.93 | 179.24 | 183.86 | 106.46 | 117.44 | 118.25 | 126.49 |
| Debt to equity | n/a | n/a | n/a | 0.80 | 0.87 | 0.91 | 1.25 | 1.14 | 1.03 | 1.07 |
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 | ||||||||||
| 5.79 | 50.50 | 5.20 | 9.70 | 7.92 | 19.22 | 3.70 | 6.72 | 3.30 | 18.23 | |
| 16.79 | 16.52 | 26.47 | 22.64 | 20.22 | 12.31 | 11.47 | 10.29 | 9.64 | 8.84 | |
| 2.04 | 2.23 | 2.77 | 2.86 | 3.59 | n/a | 3.12 | 2.18 | 2.27 | 2.42 | |
| 124.90 | 125.22 | 131.47 | 130.13 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 105.21 | 105.45 | 146.37 | 146.24 | 92.81 | 92.74 | 67.90 | 67.85 | 63.43 | 63.43 | |
| 403.82 | 444.10 | 531.86 | 551.67 | 525.76 | 551.62 | 402.85 | 407.06 | 394.80 | 420.20 | |
| Growth | +10.0% | +19.8% | +3.7% | −4.7% | +4.9% | −27.0% | +1.0% | −3.0% | +6.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 161.11 | 155.21 | 167.48 | 133.21 | 133.40 | 122.12 | 134.72 | |
| calc | n/a | n/a | n/a | 161.11 | 155.21 | 167.48 | 133.21 | 133.40 | 122.12 | 134.72 |
| Equity | ||||||||||
| 34.73 | 50.50 | 58.75 | 57.94 | 37.46 | 42.35 | −19.42 | −5.02 | 1.87 | 15.77 | |
| 124.11 | 142.01 | 193.88 | 201.93 | 179.24 | 183.86 | 106.46 | 117.44 | 118.25 | 126.49 | |
| Growth | +14.4% | +36.5% | +4.2% | −11.2% | +2.6% | −42.1% | +10.3% | +0.7% | +7.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −151.41 | −147.29 | −148.25 | −129.51 | −126.68 | −118.82 | −116.48 |
| 6,142 | 6,142 | 7,285 | 7,173 | 7,132 | 7,143 | 7,130 | 7,153 | 7,178 | 7,001 | |
| calc | 20.21 | 23.12 | 26.61 | 28.15 | 25.13 | 25.74 | 14.93 | 16.42 | 16.47 | 18.07 |
Lines marked calc are worked out here from filed figures; point at one for how.