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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.77 | 0.13 | 0.69 | −0.27 | 0.75 | −1.19 | 0.16 | 0.86 | 1.67 |
| Growth | −83.3% | +433.3% | −138.7% | −258.9% | +456.8% | +93.5% | |||
| EPS, diluted | 2.04 | 0.21 | 1.16 | −0.66 | 1.22 | −2.41 | 0.05 | 0.93 | 1.47 |
| Growth | −89.7% | +452.4% | −156.9% | −297.5% | +1,760.0% | +58.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.26 | 1.11 | 1.18 | 1.75 | 1.54 | 1.01 | −0.12 | 0.09 | 0.65 |
| Buybacks | 0.00 | 0.00 | −0.10 | −0.38 | −0.28 | −0.05 | 0.00 | 0.00 | n/a |
| Dividends paid | −0.80 | −0.97 | −1.14 | −0.97 | −0.86 | −0.87 | −1.01 | −1.24 | −1.60 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.05 | 0.92 | 0.83 | 1.02 | 1.00 | 1.02 | 0.52 | 0.51 | 0.45 |
| Shareholders’ equity | 8.75 | 9.91 | 11.04 | 11.08 | 10.29 | 7.87 | 8.26 | 9.76 | 12.39 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 1.05 | 0.92 | 0.83 | 1.02 | 1.00 | 1.02 | 0.52 | 0.51 | 0.45 | |
| 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | |
| 70.38 | 109.24 | 113.08 | 81.82 | 68.15 | 51.75 | 71.60 | 88.02 | 115.08 | |
| Growth | +55.2% | +3.5% | −27.6% | −16.7% | −24.1% | +38.4% | +22.9% | +30.7% | |
| Liabilities | |||||||||
| 61.62 | 99.34 | 102.04 | 70.74 | 57.86 | 43.88 | 63.34 | 78.25 | 102.68 | |
| Equity | |||||||||
| −2.56 | −3.43 | −3.89 | −5.11 | −5.21 | −7.28 | −8.15 | −8.55 | −8.52 | |
| 8.75 | 9.91 | 11.04 | 11.08 | 10.29 | 7.87 | 8.26 | 9.76 | 12.39 | |
| Growth | +13.2% | +11.5% | +0.3% | −7.1% | −23.5% | +4.9% | +18.2% | +27.0% | |
| Per share and net cash | |||||||||
| 391.3 | 536.3 | 540.9 | 539.5 | 522.2 | 574.6 | 694.3 | 897.4 | 1,108 | |
| calc | 22.37 | 18.47 | 20.41 | 20.54 | 19.71 | 13.70 | 11.89 | 10.88 | 11.19 |
Lines marked calc are worked out here from filed figures; point at one for how.