Closing prices at the end of each trading day, from 13 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 | 0.24 | 0.22 | 0.29 | 0.31 | 0.14 | 0.42 | 0.25 | 0.25 | −0.20 | 0.11 |
| Growth | −8.7% | +31.0% | +7.2% | −54.9% | +204.5% | −40.7% | −0.8% | −182.8% | ||
| EPS, diluted | n/a | n/a | n/a | 2.35 | 0.97 | 2.77 | 1.46 | 1.43 | −1.17 | 0.64 |
| Growth | −58.7% | +185.6% | −47.3% | −2.1% | −181.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.24 | 0.23 | 0.29 | 0.30 | 0.34 | 0.38 | 0.40 | 0.46 | 0.37 | 0.28 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.03 | −0.11 |
| Dividends paid | −0.23 | −0.23 | −0.28 | −0.32 | −0.35 | −0.37 | −0.42 | −0.43 | −0.40 | −0.32 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.08 | 0.10 | 0.11 | 0.15 | 0.29 | 0.55 | 0.29 | 0.35 | 0.32 | 0.45 |
| Total debt | n/a | n/a | 9.62 | 11.45 | 9.98 | 15.07 | 17.58 | 16.50 | n/a | n/a |
| Net cash (debt) | n/a | n/a | −9.51 | −11.30 | −9.69 | −14.52 | −17.29 | −16.15 | n/a | n/a |
| Shareholders’ equity | 2.49 | 2.91 | 3.36 | 3.76 | 3.89 | 4.59 | 4.52 | 4.37 | 3.79 | 3.50 |
| Debt to equity | n/a | n/a | 2.86 | 3.04 | 2.57 | 3.28 | 3.89 | 3.78 | n/a | n/a |
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 | ||||||||||
| 0.08 | 0.10 | 0.11 | 0.15 | 0.29 | 0.55 | 0.29 | 0.35 | 0.32 | 0.45 | |
| 8.81 | 10.26 | 14.47 | 16.55 | 16.96 | 22.70 | 25.35 | 24.04 | 19.80 | 20.00 | |
| Growth | +16.4% | +41.0% | +14.4% | +2.5% | +33.9% | +11.7% | −5.2% | −17.6% | +1.0% | |
| Liabilities | ||||||||||
| n/a | n/a | 9.62 | 11.45 | 9.98 | 15.07 | 17.58 | 16.50 | n/a | n/a | |
| calc | n/a | n/a | 9.62 | 11.45 | 9.98 | 15.07 | 17.58 | 16.50 | n/a | n/a |
| 6.32 | 7.34 | 11.09 | 12.77 | 13.05 | 18.08 | 20.81 | 19.65 | 16.01 | 16.50 | |
| Equity | ||||||||||
| −0.54 | −0.57 | −0.57 | −0.59 | −0.83 | −0.79 | −0.97 | −1.15 | −1.73 | −1.95 | |
| 2.49 | 2.91 | 3.36 | 3.76 | 3.89 | 4.59 | 4.52 | 4.37 | 3.79 | 3.50 | |
| Growth | +16.7% | +15.6% | +11.8% | +3.3% | +18.1% | −1.5% | −3.3% | −13.3% | −7.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −9.51 | −11.30 | −9.69 | −14.52 | −17.29 | −16.15 | n/a | n/a |
| 94.5 | 107.9 | 123.4 | 135.0 | 146.8 | 168.2 | 171.7 | 173.2 | 172.8 | 168.3 | |
| calc | 26.38 | 26.98 | 27.25 | 27.87 | 26.48 | 27.28 | 26.32 | 25.22 | 21.92 | 20.79 |
Lines marked calc are worked out here from filed figures; point at one for how.