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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 23.2% | 21.8% | 17.0% | 23.0% | 22.4% | 24.3% | 22.3% | 17.1% | 21.3% | 21.2% | |
| 16.7% | 16.3% | 15.0% | 17.2% | 18.7% | 22.0% | 20.7% | 12.7% | 17.0% | 16.4% | |
| 10.4% | 23.9% | 11.9% | 14.6% | 13.9% | 16.5% | 15.5% | 8.7% | 13.0% | 12.4% | |
| 3.7% | 5.6% | 13.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 22.3% | 22.7% | 23.8% | 22.7% | 24.6% | 21.4% | 22.0% | 24.4% | 25.3% | 24.5% | |
| 13.5% | 13.7% | 12.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 35.2% | −48.3% | 18.3% | 13.0% | 23.4% | 23.1% | 23.1% | 28.8% | 21.9% | 22.3% | |
| Returns | ||||||||||
| 54.6% | 67.4% | 28.4% | 30.7% | 25.7% | 26.5% | 23.0% | 12.4% | 17.4% | 16.2% | |
| 5.4% | 11.7% | 5.9% | 6.6% | 5.6% | 6.0% | 5.6% | 3.1% | 4.6% | 4.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.17 | 0.09 | 0.09 | 0.11 | 0.14 | 0.23 | 0.18 | |
| 70.6% | 31.5% | 62.9% | 52.0% | 57.5% | 47.3% | 50.8% | 94.9% | 64.3% | 66.9% | |
| 200.0% | 134.0% | 55.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |