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 | 125.98 | 126.03 | 130.86 | 131.87 | 128.29 | 133.61 | 136.84 | 133.97 | 134.79 | 138.19 |
| Growth | +0.0% | +3.8% | +0.8% | −2.7% | +4.1% | +2.4% | −2.1% | +0.6% | +2.5% | |
| Operating income | 29.25 | 27.43 | 22.28 | 30.38 | 28.80 | 32.45 | 30.47 | 22.88 | 28.69 | 29.26 |
| Net income | 13.13 | 30.10 | 15.53 | 19.27 | 17.80 | 22.07 | 21.26 | 11.61 | 17.51 | 17.17 |
| Growth | +129.3% | −48.4% | +24.1% | −7.6% | +24.0% | −3.7% | −45.4% | +50.7% | −1.9% | |
| EPS, diluted | 3.21 | 7.36 | 3.76 | 4.65 | 4.30 | 5.32 | 5.06 | 2.75 | 4.14 | 4.06 |
| Growth | +129.3% | −48.9% | +23.7% | −7.5% | +23.7% | −4.9% | −45.7% | +50.5% | −1.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 23.2% | 21.8% | 17.0% | 23.0% | 22.4% | 24.3% | 22.3% | 17.1% | 21.3% | 21.2% |
| Net margin | 10.4% | 23.9% | 11.9% | 14.6% | 13.9% | 16.5% | 15.5% | 8.7% | 13.0% | 12.4% |
| Free cash flow margin | 3.7% | 5.6% | 13.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 21.69 | 24.32 | 34.34 | 35.75 | 41.77 | 39.54 | 37.14 | 37.48 | 36.91 | 37.14 |
| Capital expenditure | −17.06 | −17.25 | −16.66 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 4.63 | 7.07 | 17.68 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +52.7% | +150.0% | ||||||||
| Buybacks | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −9.26 | −9.47 | −9.77 | −10.02 | −10.23 | −10.45 | −10.81 | −11.03 | −11.25 | −11.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.88 | 2.08 | 2.75 | 2.59 | 22.17 | 2.92 | 2.61 | 2.07 | 4.19 | 19.05 |
| Total debt | n/a | n/a | n/a | 10.78 | 5.89 | 7.44 | 9.96 | 12.97 | 22.63 | 18.62 |
| Net cash (debt) | n/a | n/a | n/a | −8.18 | 16.28 | −4.52 | −7.36 | −10.91 | −18.44 | 0.43 |
| Shareholders’ equity | 24.03 | 44.69 | 54.71 | 62.84 | 69.27 | 83.20 | 92.46 | 93.80 | 100.58 | 105.74 |
| Debt to equity | n/a | n/a | n/a | 0.17 | 0.09 | 0.09 | 0.11 | 0.14 | 0.23 | 0.18 |
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 | ||||||||||
| 2.88 | 2.08 | 2.75 | 2.59 | 22.17 | 2.92 | 2.61 | 2.07 | 4.19 | 19.05 | |
| 17.51 | 23.49 | 25.10 | 25.43 | 23.92 | 23.85 | n/a | n/a | n/a | n/a | |
| 1.20 | 1.03 | 1.34 | 1.42 | 1.80 | 3.06 | 2.39 | 2.06 | 2.25 | 2.44 | |
| 84.75 | 88.57 | 89.29 | 91.92 | 94.83 | 99.70 | 107.43 | 108.31 | 108.52 | 109.47 | |
| 27.21 | 29.17 | 24.61 | 24.39 | 24.77 | 28.60 | 28.67 | 22.84 | 22.84 | 22.84 | |
| 244.18 | 257.14 | 264.83 | 291.73 | 316.48 | 366.60 | 379.68 | 380.26 | 384.71 | 404.26 | |
| Growth | +5.3% | +3.0% | +10.2% | +8.5% | +15.8% | +3.6% | +0.2% | +1.2% | +5.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 10.78 | 5.89 | 7.44 | 9.96 | 12.97 | 22.63 | 18.62 | |
| calc | n/a | n/a | n/a | 10.78 | 5.89 | 7.44 | 9.96 | 12.97 | 22.63 | 18.62 |
| Equity | ||||||||||
| 15.06 | 35.64 | 43.54 | 53.15 | 60.46 | 71.99 | 82.38 | 82.92 | 89.11 | 94.74 | |
| 24.03 | 44.69 | 54.71 | 62.84 | 69.27 | 83.20 | 92.46 | 93.80 | 100.58 | 105.74 | |
| Growth | +85.9% | +22.4% | +14.9% | +10.2% | +20.1% | +11.1% | +1.4% | +7.2% | +5.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −8.18 | 16.28 | −4.52 | −7.36 | −10.91 | −18.44 | 0.43 |
| 4,077 | 4,079 | 4,132 | 4,136 | 4,138 | 4,198 | 4,200 | 4,204 | 4,210 | 4,218 | |
| calc | 5.89 | 10.95 | 13.24 | 15.19 | 16.74 | 19.82 | 22.02 | 22.31 | 23.89 | 25.07 |
Lines marked calc are worked out here from filed figures; point at one for how.