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 | 88.27 | 88.39 | 86.41 | 85.06 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +0.1% | −2.2% | −1.6% | |||||||
| Net income | 21.94 | 22.18 | 22.39 | 19.72 | 3.38 | 22.11 | 13.68 | 19.14 | 19.72 | 21.34 |
| Growth | +1.1% | +0.9% | −12.0% | −82.9% | +554.7% | −38.1% | +40.0% | +3.0% | +8.2% | |
| EPS, diluted | 3.99 | 4.10 | 4.28 | 4.09 | 0.43 | 5.08 | 3.27 | 4.83 | 5.37 | 6.26 |
| Growth | +2.8% | +4.4% | −4.4% | −89.5% | +1,081.4% | −35.6% | +47.7% | +11.2% | +16.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 24.9% | 25.1% | 25.9% | 23.2% | 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 | 1.01 | 18.62 | 36.07 | 6.73 | 2.05 | −11.53 | 27.05 | 40.36 | 3.04 | −19.00 |
| Buybacks | −8.12 | −9.91 | −20.63 | −24.53 | −3.42 | −14.46 | −6.03 | −11.85 | −19.45 | −17.52 |
| Dividends paid | −7.47 | −7.48 | −7.69 | −8.20 | −4.85 | −2.42 | −4.18 | −4.79 | −5.13 | −5.43 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 221.40 | 215.95 | 173.29 | 141.25 | 264.61 | 234.23 | 159.16 | 236.05 | 201.90 | 172.59 |
| Total debt | 255.08 | 225.02 | 229.04 | 228.19 | 212.95 | 160.69 | 174.87 | 207.59 | 173.08 | 174.71 |
| Net cash (debt) | −33.68 | −9.07 | −55.76 | −86.94 | 51.66 | 73.54 | −15.71 | 28.46 | 28.82 | −2.12 |
| Shareholders’ equity | 199.58 | 206.94 | 196.17 | 187.15 | 184.68 | 187.61 | 180.23 | 185.74 | 179.12 | 181.12 |
| Debt to equity | 1.28 | 1.09 | 1.17 | 1.22 | 1.15 | 0.86 | 0.97 | 1.12 | 0.97 | 0.96 |
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 | ||||||||||
| 221.40 | 215.95 | 173.29 | 141.25 | 264.61 | 234.23 | 159.16 | 236.05 | 201.90 | 172.59 | |
| 8.33 | 8.85 | 8.92 | 9.31 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 26.69 | 26.59 | 26.42 | 26.39 | 26.39 | 25.18 | 25.17 | 25.18 | 25.17 | 24.97 | |
| 1,930.12 | 1,951.76 | 1,895.88 | 1,927.56 | 1,952.91 | 1,948.07 | 1,881.02 | 1,932.47 | 1,929.85 | 2,148.63 | |
| Growth | +1.1% | −2.9% | +1.7% | +1.3% | −0.2% | −3.4% | +2.7% | −0.1% | +11.3% | |
| Liabilities | ||||||||||
| 255.08 | 225.02 | 229.04 | 228.19 | 212.95 | 160.69 | 174.87 | 207.59 | 173.08 | 174.71 | |
| calc | 255.08 | 225.02 | 229.04 | 228.19 | 212.95 | 160.69 | 174.87 | 207.59 | 173.08 | 174.71 |
| 1,729.62 | 1,743.68 | 1,698.82 | 1,739.57 | 1,767.20 | 1,757.96 | 1,698.81 | 1,745.03 | 1,748.78 | 1,965.59 | |
| Equity | ||||||||||
| 133.08 | 145.26 | 158.16 | 166.70 | 161.95 | 180.32 | 187.97 | 201.14 | 214.20 | 228.87 | |
| 199.58 | 206.94 | 196.17 | 187.15 | 184.68 | 187.61 | 180.23 | 185.74 | 179.12 | 181.12 | |
| Growth | +3.7% | −5.2% | −4.6% | −1.3% | +1.6% | −3.9% | +3.1% | −3.6% | +1.1% | |
| Per share and net cash | ||||||||||
| calc | −33.68 | −9.07 | −55.76 | −86.94 | 51.66 | 73.54 | −15.71 | 28.46 | 28.82 | −2.12 |
| 5,003 | 4,878 | 4,549 | 4,100 | 4,134 | 3,815 | 3,834 | 3,599 | 3,289 | 3,093 | |
| calc | 39.89 | 42.42 | 43.12 | 45.65 | 44.67 | 49.18 | 47.01 | 51.61 | 54.46 | 58.56 |
Lines marked calc are worked out here from filed figures; point at one for how.