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 | 184.84 | 201.16 | 226.25 | 242.16 | 257.14 | 287.60 | 324.16 | 371.62 | 400.28 | 447.57 |
| Growth | +8.8% | +12.5% | +7.0% | +6.2% | +11.8% | +12.7% | +14.6% | +7.7% | +11.8% | |
| Operating income | 12.93 | 15.21 | 17.34 | 19.69 | 22.41 | 23.97 | 28.44 | 32.36 | 32.29 | 18.96 |
| Net income | 7.02 | 10.56 | 11.99 | 13.84 | 15.40 | 17.29 | 20.12 | 22.38 | 14.41 | 12.06 |
| Growth | +50.5% | +13.5% | +15.5% | +11.3% | +12.2% | +16.4% | +11.2% | −35.6% | −16.3% | |
| EPS, diluted | 7.25 | 10.72 | 12.19 | 14.33 | 16.03 | 18.08 | 21.18 | 23.86 | 15.51 | 13.23 |
| Growth | +47.9% | +13.7% | +17.6% | +11.9% | +12.8% | +17.1% | +12.7% | −35.0% | −14.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.0% | 7.6% | 7.7% | 8.1% | 8.7% | 8.3% | 8.8% | 8.7% | 8.1% | 4.2% |
| Net margin | 3.8% | 5.2% | 5.3% | 5.7% | 6.0% | 6.0% | 6.2% | 6.0% | 3.6% | 2.7% |
| Free cash flow margin | 4.4% | 5.8% | 6.0% | 6.8% | 7.8% | 6.9% | 7.2% | 6.9% | 5.2% | 3.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.80 | 13.60 | 15.71 | 18.46 | 22.17 | 22.34 | 26.21 | 29.07 | 24.20 | 19.70 |
| Capital expenditure | −1.71 | −2.02 | −2.06 | −2.07 | −2.05 | −2.45 | −2.80 | −3.39 | −3.50 | −3.62 |
| Free cash flow | 8.09 | 11.57 | 13.65 | 16.39 | 20.12 | 19.89 | 23.40 | 25.68 | 20.71 | 16.08 |
| Growth | +43.1% | +17.9% | +20.1% | +22.8% | −1.2% | +17.7% | +9.7% | −19.4% | −22.4% | |
| Buybacks | −1.28 | −1.50 | −4.50 | −5.50 | −4.25 | −5.00 | −7.00 | −8.00 | −9.00 | −5.55 |
| Dividends paid | −2.26 | −2.77 | −3.32 | −3.93 | −4.58 | −5.28 | −5.99 | −6.76 | −7.53 | −7.92 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.43 | 11.98 | 10.87 | 10.99 | 16.92 | 21.38 | 23.37 | 25.43 | 25.31 | 24.37 |
| Total debt | 32.97 | 31.69 | 36.55 | 40.68 | 43.47 | 46.00 | 54.51 | 58.26 | 72.36 | 72.32 |
| Net cash (debt) | −22.54 | −19.71 | −25.69 | −29.69 | −26.55 | −24.63 | −31.15 | −32.84 | −47.05 | −47.96 |
| Shareholders’ equity | 38.18 | 49.83 | 54.32 | 60.44 | 68.33 | 75.05 | 81.45 | 94.42 | 98.27 | 100.09 |
| Debt to equity | 0.86 | 0.64 | 0.67 | 0.67 | 0.64 | 0.61 | 0.67 | 0.62 | 0.74 | 0.72 |
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 | ||||||||||
| 10.43 | 11.98 | 10.87 | 10.99 | 16.92 | 21.38 | 23.37 | 25.43 | 25.31 | 24.37 | |
| 8.15 | 9.57 | 11.39 | 11.82 | 12.87 | 14.22 | 17.68 | 21.28 | 22.37 | 23.02 | |
| n/a | n/a | n/a | n/a | n/a | 2.90 | 3.50 | 2.80 | 3.80 | 3.30 | |
| 5.90 | 7.01 | 8.46 | 8.70 | 8.63 | 8.97 | 10.13 | 11.45 | 10.55 | 10.76 | |
| 47.58 | 54.56 | 58.91 | 65.66 | 71.34 | 75.80 | 93.35 | 103.73 | 106.73 | 110.50 | |
| 122.81 | 139.06 | 152.22 | 173.89 | 197.29 | 212.21 | 245.71 | 273.72 | 298.28 | 309.58 | |
| Growth | +13.2% | +9.5% | +14.2% | +13.5% | +7.6% | +15.8% | +11.4% | +9.0% | +3.8% | |
| Liabilities | ||||||||||
| 7.19 | 2.86 | 1.97 | 3.87 | 4.82 | 3.62 | n/a | n/a | n/a | n/a | |
| 25.78 | 28.84 | 34.58 | 36.81 | 38.65 | 42.38 | 54.51 | 58.26 | 72.36 | 72.32 | |
| calc | 32.97 | 31.69 | 36.55 | 40.68 | 43.47 | 46.00 | 54.51 | 58.26 | 72.36 | 72.32 |
| 82.62 | 87.04 | 95.99 | 111.73 | 126.75 | 135.73 | 159.36 | 174.80 | 195.69 | 207.88 | |
| Equity | ||||||||||
| 40.95 | 48.73 | 55.85 | 61.18 | 69.30 | 77.13 | 86.16 | 95.77 | 96.04 | 95.60 | |
| 38.18 | 49.83 | 54.32 | 60.44 | 68.33 | 75.05 | 81.45 | 94.42 | 98.27 | 100.09 | |
| Growth | +30.5% | +9.0% | +11.3% | +13.1% | +9.8% | +8.5% | +15.9% | +4.1% | +1.9% | |
| Per share and net cash | ||||||||||
| calc | −22.54 | −19.71 | −25.69 | −29.69 | −26.55 | −24.63 | −31.15 | −32.84 | −47.05 | −47.96 |
| 952.0 | 969.0 | 960.0 | 948.0 | 946.0 | 941.0 | 934.0 | 924.0 | 915.0 | 906.0 | |
| calc | 40.10 | 51.43 | 56.58 | 63.75 | 72.23 | 79.75 | 87.21 | 102.19 | 107.40 | 110.47 |
Lines marked calc are worked out here from filed figures; point at one for how.