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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.44 | 2.42 | 3.26 | 3.24 | 4.49 | 6.44 | 6.27 | −1.05 | 4.84 | 5.31 |
| Growth | −1.1% | +34.9% | −0.6% | +38.8% | +43.3% | −2.6% | −116.7% | +9.6% | ||
| EPS, diluted | 2.77 | 2.74 | 3.91 | 3.71 | 3.08 | 4.47 | 4.43 | −1.09 | 3.36 | 3.82 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.12 | 4.64 | 4.35 | 1.52 | 7.44 | 7.89 | 11.08 | 8.63 | 2.16 | 5.74 |
| Capital expenditure | n/a | n/a | −0.36 | −0.22 | −0.82 | −0.44 | −0.56 | n/a | n/a | n/a |
| Free cash flow | n/a | n/a | 3.99 | 1.30 | 6.62 | 7.45 | 10.52 | n/a | n/a | n/a |
| Growth | −67.5% | +411.0% | +12.5% | +41.2% | ||||||
| Buybacks | −0.52 | −1.61 | −1.21 | 0.00 | 0.00 | −1.62 | −0.25 | 0.00 | −1.00 | −2.50 |
| Dividends paid | −0.93 | −1.01 | −1.20 | −1.31 | −2.42 | −2.49 | −2.66 | −2.77 | −2.77 | −2.67 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.28 | 2.96 | 3.84 | 19.07 | 18.87 | 20.30 | 21.42 | 30.64 | 39.77 | 36.38 |
| Total debt | 21.97 | 23.65 | 23.71 | 41.34 | 39.60 | 35.91 | 43.20 | 38.92 | 34.96 | 41.96 |
| Net cash (debt) | −17.69 | −20.69 | −19.87 | −22.27 | −20.73 | −15.62 | −21.78 | −8.27 | 4.81 | −5.59 |
| Shareholders’ equity | 29.93 | 29.70 | 30.18 | 66.56 | 70.91 | 69.27 | 60.54 | 59.25 | 63.68 | 65.19 |
| Debt to equity | 0.73 | 0.80 | 0.79 | 0.62 | 0.56 | 0.52 | 0.71 | 0.66 | 0.55 | 0.64 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Spending | ||||||||||
| 30.2% | 27.4% | 19.8% | 19.5% | 17.9% | 19.5% | 17.8% | n/a | n/a | 16.4% | |
| Returns | ||||||||||
| 8.2% | 8.1% | 10.8% | 4.9% | 6.3% | 9.3% | 10.4% | −1.8% | 7.6% | 8.1% | |
| 1.1% | 1.1% | 1.4% | 0.7% | 0.9% | 1.2% | 1.1% | −0.2% | 0.9% | 1.0% | |
| Balance and payout | ||||||||||
| 0.73 | 0.80 | 0.79 | 0.62 | 0.56 | 0.52 | 0.71 | 0.66 | 0.55 | 0.64 | |
| 86.4% | 86.6% | 86.6% | 85.9% | 86.1% | 87.2% | 89.1% | 88.9% | 88.0% | 88.1% | |
| 37.9% | 41.6% | 37.0% | 40.4% | 54.0% | 38.6% | 42.4% | n/a | 57.2% | 50.3% | |
| n/a | n/a | 60.4% | 101.0% | 36.6% | 55.0% | 27.6% | n/a | n/a | n/a | |