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 | 61.61 | 66.59 | 71.86 | 74.09 | 84.63 | 97.29 | 100.34 | 90.96 | 91.07 | 88.66 |
| Growth | +8.1% | +7.9% | +3.1% | +14.2% | +15.0% | +3.1% | −9.3% | +0.1% | −2.6% | |
| Operating income | 7.69 | 7.53 | 7.02 | 7.80 | 7.68 | 12.81 | 13.09 | 9.14 | 8.47 | 7.87 |
| Net income | 3.42 | 4.91 | 4.79 | 4.44 | 1.34 | 12.89 | 11.55 | 6.71 | 5.78 | 5.57 |
| Growth | +43.3% | −2.3% | −7.3% | −69.8% | +859.8% | −10.4% | −41.9% | −13.8% | −3.6% | |
| EPS, diluted | 3.86 | 5.61 | 5.51 | 5.11 | 1.54 | 14.68 | 13.20 | 7.80 | 6.75 | 6.56 |
| Growth | +45.3% | −1.8% | −7.3% | −69.9% | +853.2% | −10.1% | −40.9% | −13.5% | −2.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.5% | 11.3% | 9.8% | 10.5% | 9.1% | 13.2% | 13.0% | 10.0% | 9.3% | 8.9% |
| Net margin | 5.6% | 7.4% | 6.7% | 6.0% | 1.6% | 13.2% | 11.5% | 7.4% | 6.3% | 6.3% |
| Free cash flow margin | 5.7% | −5.6% | 8.9% | 3.0% | 6.0% | 11.1% | 9.3% | 5.6% | 6.8% | 5.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.47 | 1.48 | 12.71 | 8.64 | 10.46 | 15.01 | 14.10 | 10.24 | 10.12 | 8.45 |
| Capital expenditure | −2.97 | −5.23 | −6.28 | −6.38 | −5.41 | −4.19 | −4.77 | −5.16 | −3.91 | −3.69 |
| Free cash flow | 3.51 | −3.75 | 6.43 | 2.26 | 5.05 | 10.81 | 9.34 | 5.08 | 6.21 | 4.77 |
| Growth | −206.8% | −64.9% | +123.4% | +114.2% | −13.7% | −45.6% | +22.3% | −23.3% | ||
| Buybacks | −2.68 | −1.81 | −1.01 | −1.00 | −0.22 | −0.50 | −3.50 | −2.25 | −0.50 | −1.00 |
| Dividends paid | −2.64 | −2.77 | −3.01 | −3.19 | −3.37 | −3.44 | −5.11 | −5.37 | −5.40 | −5.40 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.48 | 3.32 | 4.23 | 5.24 | 5.91 | 10.26 | 5.60 | 3.21 | 6.11 | 5.89 |
| Total debt | 16.08 | 24.29 | 22.74 | 25.24 | 24.65 | 21.92 | 19.66 | 22.00 | 21.03 | 23.59 |
| Net cash (debt) | −12.60 | −20.97 | −18.51 | −20.00 | −18.74 | −11.66 | −14.06 | −18.79 | −14.92 | −17.70 |
| Shareholders’ equity | 0.41 | 0.99 | 3.02 | 3.27 | 0.66 | 14.25 | 19.79 | 17.31 | 16.72 | 16.23 |
| Debt to equity | 39.69 | 24.44 | 7.53 | 7.73 | 37.53 | 1.54 | 0.99 | 1.27 | 1.26 | 1.45 |
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 | ||||||||||
| 3.48 | 3.32 | 4.23 | 5.24 | 5.91 | 10.26 | 5.60 | 3.21 | 6.11 | 5.89 | |
| 7.70 | 8.77 | 8.96 | 9.55 | 10.75 | 12.54 | 12.58 | 11.22 | 10.87 | 11.21 | |
| 0.34 | 0.40 | 0.42 | 0.51 | 0.62 | 0.72 | 0.89 | 0.94 | 0.83 | 0.74 | |
| 18.80 | 22.12 | 26.58 | 30.48 | 32.25 | 33.48 | 34.72 | n/a | n/a | n/a | |
| 3.76 | 3.87 | 3.81 | 3.81 | 3.37 | 3.69 | 4.22 | 4.87 | 4.30 | 5.84 | |
| 40.55 | 45.57 | 50.02 | 57.86 | 62.41 | 69.41 | 71.12 | 70.86 | 70.07 | 73.09 | |
| Growth | +12.4% | +9.7% | +15.7% | +7.9% | +11.2% | +2.5% | −0.4% | −1.1% | +4.3% | |
| Liabilities | ||||||||||
| 3.68 | 4.01 | 2.81 | 3.42 | 2.62 | 2.13 | 2.34 | n/a | n/a | n/a | |
| 12.39 | 20.28 | 19.93 | 21.82 | 22.03 | 19.78 | 17.32 | 22.00 | 21.03 | 23.59 | |
| calc | 16.08 | 24.29 | 22.74 | 25.24 | 24.65 | 21.92 | 19.66 | 22.00 | 21.03 | 23.59 |
| Equity | ||||||||||
| 4.88 | 5.85 | 8.01 | 9.11 | 6.90 | 16.18 | 21.33 | 21.06 | 20.88 | 20.15 | |
| 0.41 | 0.99 | 3.02 | 3.27 | 0.66 | 14.25 | 19.79 | 17.31 | 16.72 | 16.23 | |
| Growth | +145.4% | +203.9% | +8.1% | −79.9% | +2,069.4% | +38.8% | −12.5% | −3.4% | −2.9% | |
| Per share and net cash | ||||||||||
| calc | −12.60 | −20.97 | −18.51 | −20.00 | −18.74 | −11.66 | −14.06 | −18.79 | −14.92 | −17.70 |
Lines marked calc are worked out here from filed figures; point at one for how.