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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 68.96 | −12.41 | 32.52 | 29.74 | 182.22 | 104.31 | 19.36 | 39.11 | 65.31 | 29.77 | |
| Growth | −118.0% | −8.5% | +512.6% | −42.8% | −81.4% | +102.1% | +67.0% | −54.4% | ||
| Investment | ||||||||||
| −1.15 | −1.17 | −1.20 | −1.34 | −1.45 | −1.09 | −1.28 | −1.15 | −1.34 | −1.45 | |
| calc | 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% | ||
| calc | 3.42 | −0.68 | 1.57 | 1.40 | 8.93 | 5.08 | 0.90 | 1.94 | 3.46 | 1.61 |
| −15.06 | 65.56 | −16.65 | −35.32 | −22.43 | 27.54 | −27.40 | −62.91 | −76.56 | −37.07 | |
| Financing | ||||||||||
| −8.92 | −10.45 | −16.78 | −14.84 | −4.64 | −10.79 | −6.29 | −17.56 | −26.46 | −21.96 | |
| −9.16 | −9.01 | −10.76 | −9.77 | −2.02 | −6.38 | −6.97 | −12.20 | −17.10 | −13.48 | |
| 0.00 | −3.00 | −2.00 | −1.00 | 0.00 | n/a | −2.29 | −5.81 | −11.35 | −9.09 | |
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.