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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.23 | 0.33 | 0.45 | 0.50 | 0.44 | 0.62 | 0.52 | 0.53 | 0.52 | 0.58 |
| Growth | +43.8% | +33.2% | +12.4% | −13.1% | +42.1% | −15.8% | +2.0% | −1.4% | +10.4% | |
| EPS, diluted | 3.53 | 5.11 | 6.63 | 7.03 | 6.19 | 8.95 | 7.68 | 8.02 | 8.14 | 9.17 |
| Growth | +44.8% | +29.7% | +6.0% | −11.9% | +44.6% | −14.2% | +4.4% | +1.5% | +12.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.09 | 0.21 | −0.55 | −0.47 | −0.42 | −3.69 | 5.12 | 0.07 | 1.43 | 0.74 |
| Capital expenditure | −0.20 | −0.25 | −0.35 | −0.38 | −0.14 | −0.20 | −0.22 | −0.17 | −0.17 | −0.16 |
| Free cash flow | −0.29 | −0.04 | −0.90 | −0.86 | −0.56 | −3.90 | 4.91 | −0.10 | 1.26 | 0.58 |
| Growth | −102.0% | −54.3% | ||||||||
| Buybacks | −0.07 | −0.01 | −0.05 | −0.13 | −0.08 | −0.12 | −0.15 | −0.18 | −0.09 | −0.41 |
| Dividends paid | −0.11 | −0.12 | −0.13 | −0.14 | −0.14 | −0.14 | −0.14 | −0.14 | −0.14 | −0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.54 | 2.32 | 1.14 | 1.26 | 1.18 | 2.84 | 1.40 | 1.35 | 1.43 | 1.66 |
| Total debt | 5.72 | 5.85 | 7.42 | 8.62 | 3.82 | 2.49 | 7.14 | 8.96 | 4.45 | 4.63 |
| Net cash (debt) | −3.18 | −3.54 | −6.28 | −7.36 | −2.64 | 0.34 | −5.74 | −7.61 | −3.02 | −2.98 |
| Shareholders’ equity | 3.27 | 3.50 | 4.43 | 4.86 | 5.27 | 5.36 | 4.68 | 5.14 | 5.55 | 5.92 |
| Debt to equity | 1.75 | 1.67 | 1.67 | 1.78 | 0.73 | 0.47 | 1.52 | 1.74 | 0.80 | 0.78 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −0.09 | 0.21 | −0.55 | −0.47 | −0.42 | −3.69 | 5.12 | 0.07 | 1.43 | 0.74 | |
| Growth | −356.8% | −98.7% | +2,061.4% | −48.3% | ||||||
| 0.05 | 0.05 | 0.06 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | |
| Investment | ||||||||||
| −0.20 | −0.25 | −0.35 | −0.38 | −0.14 | −0.20 | −0.22 | −0.17 | −0.17 | −0.16 | |
| calc | −0.29 | −0.04 | −0.90 | −0.86 | −0.56 | −3.90 | 4.91 | −0.10 | 1.26 | 0.58 |
| Growth | −102.0% | −54.3% | ||||||||
| calc | −4.48 | −0.55 | −13.46 | −12.12 | −7.98 | −56.81 | 73.01 | −1.52 | 19.75 | 9.19 |
| −0.29 | 0.74 | −1.81 | −2.32 | −2.46 | 2.60 | −4.60 | −1.79 | −0.48 | −1.52 | |
| Financing | ||||||||||
| 0.27 | −1.17 | 1.19 | 2.91 | 2.80 | 2.75 | −1.95 | 1.67 | −0.87 | 1.01 | |
| −0.11 | −0.12 | −0.13 | −0.14 | −0.14 | −0.14 | −0.14 | −0.14 | −0.14 | −0.15 | |
| −0.07 | −0.01 | −0.05 | −0.13 | −0.08 | −0.12 | −0.15 | −0.18 | −0.09 | −0.41 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.