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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | 4.76 | 14.79 | 17.35 | 10.99 | 7.18 | 15.86 | 14.34 | 30.54 | 29.40 | 28.00 |
| Net income | 2.48 | 10.80 | 13.73 | 7.38 | 5.23 | 13.92 | 16.04 | 24.56 | 25.00 | 23.13 |
| Growth | +335.6% | +27.1% | −46.2% | −29.2% | +166.2% | +15.2% | +53.2% | +1.8% | −7.5% | |
| EPS, diluted | 0.07 | 0.48 | 0.63 | 0.30 | 0.19 | 0.62 | 0.72 | 1.14 | 1.24 | 1.20 |
| Growth | +585.7% | +31.3% | −52.4% | −36.7% | +226.3% | +16.1% | +58.3% | +8.8% | −3.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 68.96 | −12.41 | 32.52 | 29.74 | 182.22 | 104.31 | 19.36 | 39.11 | 65.31 | 29.77 |
| Capital expenditure | −1.15 | −1.17 | −1.20 | −1.34 | −1.45 | −1.09 | −1.28 | −1.15 | −1.34 | −1.45 |
| Free cash flow | 67.81 | −13.58 | 31.32 | 28.40 | 180.77 | 103.23 | 18.07 | 37.97 | 63.96 | 28.32 |
| Growth | −120.0% | −9.3% | +536.5% | −42.9% | −82.5% | +110.1% | +68.5% | −55.7% | ||
| Buybacks | 0.00 | −3.00 | −2.00 | −1.00 | 0.00 | n/a | −2.29 | −5.81 | −11.35 | −9.09 |
| Dividends paid | −9.16 | −9.01 | −10.76 | −9.77 | −2.02 | −6.38 | −6.97 | −12.20 | −17.10 | −13.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 263.32 | 323.72 | 312.91 | 293.74 | 468.32 | 574.03 | 521.67 | 490.93 | 434.94 | 432.89 |
| Shareholders’ equity | 175.39 | 190.25 | 186.25 | 183.96 | 196.44 | 189.02 | 177.83 | 185.33 | 184.97 | 198.23 |
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 | ||||||||||
| 263.32 | 323.72 | 312.91 | 293.74 | 468.32 | 574.03 | 521.67 | 490.93 | 434.94 | 432.89 | |
| 9.37 | 10.03 | 10.06 | 10.48 | 10.41 | 10.26 | 10.37 | 10.48 | 9.41 | 9.62 | |
| 2,374.99 | 2,521.77 | 2,558.12 | 2,715.15 | 2,984.16 | 2,953.79 | 2,949.29 | 3,038.68 | 3,017.05 | 3,233.03 | |
| Growth | +6.2% | +1.4% | +6.1% | +9.9% | −1.0% | −0.2% | +3.0% | −0.7% | +7.2% | |
| Liabilities | ||||||||||
| 2,192.41 | 2,323.90 | 2,363.88 | 2,522.48 | 2,779.17 | 2,757.47 | 2,764.09 | 2,846.07 | 2,824.78 | 3,027.37 | |
| Equity | ||||||||||
| 136.80 | 140.00 | 138.19 | 136.68 | 140.57 | 135.24 | 142.41 | 152.15 | 152.40 | 169.61 | |
| 175.39 | 190.25 | 186.25 | 183.96 | 196.44 | 189.02 | 177.83 | 185.33 | 184.97 | 198.23 | |
| Growth | +8.5% | −2.1% | −1.2% | +6.8% | −3.8% | −5.9% | +4.2% | −0.2% | +7.2% | |
| Per share and net cash | ||||||||||
| n/a | 20,321 | 20,361 | 20,639 | 20,694 | 20,632 | 20,294 | 19,263 | 17,947 | 17,175 | |
| calc | n/a | 9.36 | 9.15 | 8.91 | 9.49 | 9.16 | 8.76 | 9.62 | 10.31 | 11.54 |
Lines marked calc are worked out here from filed figures; point at one for how.