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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 127.93 | 149.10 | 209.36 | 200.32 | 140.69 | 205.86 | 281.00 | 237.13 | 214.55 | 201.20 |
| Growth | +16.6% | +40.4% | −4.3% | −29.8% | +46.3% | +36.5% | −15.6% | −9.5% | −6.2% | |
| Operating income | 5.46 | 7.76 | 16.02 | 16.26 | −6.32 | 24.82 | 50.55 | n/a | n/a | n/a |
| Net income | 6.20 | 8.63 | 11.45 | 11.27 | −7.24 | 16.03 | 20.53 | 21.38 | 15.76 | 13.13 |
| Growth | +39.3% | +32.6% | −1.6% | −164.3% | +28.0% | +4.2% | −26.3% | −16.7% | ||
| EPS, diluted | 2.51 | 3.34 | 4.24 | 4.17 | −2.90 | 5.92 | 7.85 | 8.67 | 6.69 | 5.78 |
| Growth | +33.1% | +26.9% | −1.7% | −169.5% | +32.6% | +10.4% | −22.8% | −13.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.3% | 5.2% | 7.7% | 8.1% | −4.5% | 12.1% | 18.0% | n/a | n/a | n/a |
| Net margin | 4.8% | 5.8% | 5.5% | 5.6% | −5.1% | 7.8% | 7.3% | 9.0% | 7.3% | 6.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 16.52 | 22.32 | 24.70 | 24.69 | 14.80 | 30.41 | 47.37 | 40.68 | 30.85 | 27.34 |
| Buybacks | n/a | n/a | −4.33 | −2.81 | −0.61 | −1.82 | −7.71 | −9.17 | −8.00 | −7.71 |
| Dividends paid | −6.61 | −7.13 | −7.98 | −7.85 | −8.13 | −8.32 | −10.53 | −7.92 | −8.21 | −8.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 24.60 | 33.19 | 27.91 | 27.35 | 31.27 | 21.34 | 33.03 | 27.26 | 25.84 | 26.20 |
| Total debt | 47.52 | 46.04 | 45.12 | 52.68 | 64.79 | 54.31 | 50.33 | 45.97 | 47.00 | 51.54 |
| Net cash (debt) | −22.92 | −12.86 | −17.21 | −25.33 | −33.52 | −32.97 | −17.31 | −18.71 | −21.16 | −25.33 |
| Shareholders’ equity | 98.68 | 111.56 | 115.64 | 116.78 | 103.70 | 111.74 | 111.72 | 116.75 | 117.86 | 114.88 |
| Debt to equity | 0.48 | 0.41 | 0.39 | 0.45 | 0.62 | 0.49 | 0.45 | 0.39 | 0.40 | 0.45 |
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 | ||||||||||
| 24.60 | 33.19 | 27.91 | 27.35 | 31.27 | 21.34 | 33.03 | 27.26 | 25.84 | 26.20 | |
| 15.25 | 16.52 | 14.88 | 17.13 | 14.73 | 19.95 | 22.94 | 19.32 | 18.87 | 16.66 | |
| 111.97 | 109.40 | 113.32 | 116.41 | 108.34 | 106.56 | 107.10 | n/a | n/a | n/a | |
| 1.16 | 1.43 | 8.17 | 8.35 | 8.81 | 8.83 | 8.65 | 9.95 | 11.27 | 12.50 | |
| 230.98 | 242.63 | 256.76 | 273.29 | 266.13 | 293.46 | 303.86 | 283.65 | 285.49 | 291.06 | |
| Growth | +5.0% | +5.8% | +6.4% | −2.6% | +10.3% | +3.5% | −6.7% | +0.6% | +2.0% | |
| Liabilities | ||||||||||
| 4.45 | 4.70 | 4.99 | 4.91 | 4.59 | 4.80 | 5.07 | 5.49 | 3.47 | 2.54 | |
| 43.07 | 41.34 | 40.13 | 47.77 | 60.20 | 49.51 | 45.26 | 40.48 | 43.53 | 49.00 | |
| calc | 47.52 | 46.04 | 45.12 | 52.68 | 64.79 | 54.31 | 50.33 | 45.97 | 47.00 | 51.54 |
| Equity | ||||||||||
| 98.68 | 111.56 | 115.64 | 116.78 | 103.70 | 111.74 | 111.72 | 116.75 | 117.86 | 114.88 | |
| Growth | +13.0% | +3.7% | +1.0% | −11.2% | +7.7% | −0.0% | +4.5% | +0.9% | −2.5% | |
| Per share and net cash | ||||||||||
| calc | −22.92 | −12.86 | −17.21 | −25.33 | −33.52 | −32.97 | −17.31 | −18.71 | −21.16 | −25.33 |
| n/a | 2,529 | 2,641 | 2,602 | 2,653 | 2,640 | 2,619 | 2,412 | 2,398 | 2,207 | |
| calc | n/a | 44.11 | 43.79 | 44.88 | 39.09 | 42.32 | 42.66 | 48.40 | 49.16 | 52.06 |
Lines marked calc are worked out here from filed figures; point at one for how.