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 | 21.31 | 21.90 | 22.64 | n/a | n/a | n/a | 24.30 | 28.14 | 27.46 | 28.66 |
| Growth | +2.8% | +3.4% | +15.8% | −2.4% | +4.4% | |||||
| Net income | 5.89 | 6.22 | 7.10 | 6.91 | 4.96 | 7.96 | 5.83 | 5.43 | 6.30 | 7.57 |
| Growth | +5.6% | +14.1% | −2.6% | −28.3% | +60.6% | −26.8% | −6.8% | +16.0% | +20.2% | |
| EPS, diluted | 3.24 | 3.51 | 4.14 | 4.16 | 3.06 | 5.10 | 3.69 | 3.27 | 3.79 | 4.62 |
| Growth | +8.3% | +17.9% | +0.5% | −26.4% | +66.7% | −27.6% | −11.4% | +15.9% | +21.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 27.6% | 28.4% | 31.3% | n/a | n/a | n/a | 24.0% | 19.3% | 22.9% | 26.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.34 | 6.47 | 10.56 | 4.89 | 3.72 | 9.87 | 21.12 | 8.39 | 11.35 | 7.97 |
| Buybacks | −2.56 | −2.63 | −2.82 | −4.53 | −1.67 | −1.56 | −0.07 | −0.06 | −0.17 | −0.49 |
| Dividends paid | −1.81 | −1.93 | −2.09 | −2.44 | −2.55 | −2.58 | −2.78 | −2.97 | −3.09 | −3.17 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 22.41 | 62.58 | 28.91 | 53.54 | 61.19 | 56.50 | 46.89 |
| Total debt | 33.32 | 32.26 | 41.34 | 40.17 | 41.30 | 32.13 | 39.83 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | −17.76 | 21.28 | −3.22 | 13.71 | n/a | n/a | n/a |
| Shareholders’ equity | 47.30 | 49.04 | 51.03 | 51.85 | 53.10 | 54.92 | 50.77 | 55.31 | 58.58 | 65.19 |
| Debt to equity | 0.70 | 0.66 | 0.81 | 0.77 | 0.78 | 0.58 | 0.78 | n/a | n/a | n/a |
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 | ||||||||||
| n/a | n/a | n/a | 22.41 | 62.58 | 28.91 | 53.54 | 61.19 | 56.50 | 46.89 | |
| 2.44 | 2.43 | 2.46 | 3.70 | 3.47 | 3.31 | 3.86 | n/a | n/a | n/a | |
| 9.34 | 9.43 | 9.37 | 9.66 | 9.92 | 10.26 | 12.37 | 12.49 | 12.54 | 12.64 | |
| 445.96 | 462.04 | 467.37 | 495.43 | 553.91 | 573.28 | 674.81 | 663.49 | 678.32 | 692.35 | |
| Growth | +3.6% | +1.2% | +6.0% | +11.8% | +3.5% | +17.7% | −1.7% | +2.2% | +2.1% | |
| Liabilities | ||||||||||
| 33.32 | 32.26 | 41.34 | 40.17 | 41.30 | 32.13 | 39.83 | n/a | n/a | n/a | |
| calc | 33.32 | 32.26 | 41.34 | 40.17 | 41.30 | 32.13 | 39.83 | n/a | n/a | n/a |
| 398.03 | 412.37 | 415.72 | 442.94 | 500.18 | 517.90 | 623.57 | 607.72 | 619.28 | 626.69 | |
| Equity | ||||||||||
| 50.15 | 54.14 | 59.07 | 63.19 | 64.19 | 69.20 | 71.90 | 74.03 | 76.86 | 80.91 | |
| 47.30 | 49.04 | 51.03 | 51.85 | 53.10 | 54.92 | 50.77 | 55.31 | 58.58 | 65.19 | |
| Growth | +3.7% | +4.1% | +1.6% | +2.4% | +3.4% | −7.6% | +8.9% | +5.9% | +11.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −17.76 | 21.28 | −3.22 | 13.71 | n/a | n/a | n/a |
| 1,700 | 1,700 | 1,600 | 1,500 | 1,500 | 1,500 | 1,500 | 1,600 | 1,600 | 1,600 | |
| calc | 27.82 | 28.85 | 31.89 | 34.57 | 35.40 | 36.61 | 33.84 | 34.57 | 36.61 | 40.75 |
Lines marked calc are worked out here from filed figures; point at one for how.