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 | 0.22 | 0.18 | 0.45 | 0.86 | 0.73 | 1.31 | 0.87 | 0.64 | 0.51 | 0.78 |
| Growth | −14.9% | +144.3% | +91.3% | −14.6% | +80.0% | −33.6% | −26.5% | −20.6% | +53.8% | |
| EPS, diluted | 1.59 | 1.35 | 3.29 | 6.27 | 5.41 | 9.88 | 7.01 | 5.32 | 4.24 | 6.56 |
| Growth | −15.1% | +143.7% | +90.6% | −13.7% | +82.6% | −29.0% | −24.1% | −20.3% | +54.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.32 | 1.56 | 2.05 | 2.36 | 2.21 | 2.25 | 2.39 | 2.52 | 2.70 | 3.13 |
| Buybacks | n/a | n/a | 0.00 | 0.00 | −0.05 | −0.37 | −0.30 | −0.07 | −0.04 | −0.14 |
| Dividends paid | n/a | 0.00 | 0.00 | −0.41 | −0.81 | −1.27 | −0.48 | −0.49 | −0.50 | −0.50 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.58 | 0.99 | 0.68 | 1.23 | 2.27 | 0.54 | 0.50 | 1.01 | 0.46 | 0.91 |
| Total debt | 13.96 | 15.05 | 15.18 | 17.21 | 17.80 | 17.75 | 18.28 | 19.81 | 21.44 | 22.69 |
| Net cash (debt) | −13.38 | −14.06 | −14.50 | −15.99 | −15.53 | −17.21 | −17.78 | −18.80 | −20.98 | −21.78 |
| Shareholders’ equity | 3.07 | 3.28 | 3.80 | 4.33 | 3.44 | 3.04 | 3.02 | 3.19 | 3.19 | 3.40 |
| Debt to equity | 4.55 | 4.59 | 4.00 | 3.98 | 5.17 | 5.84 | 6.06 | 6.22 | 6.72 | 6.67 |
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 | ||||||||||
| 0.58 | 0.99 | 0.68 | 1.23 | 2.27 | 0.54 | 0.50 | 1.01 | 0.46 | 0.91 | |
| 0.17 | 0.14 | 0.13 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.42 | 1.42 | 1.42 | 1.42 | 1.42 | 1.44 | 1.44 | 1.44 | 1.47 | 1.47 | |
| 18.12 | 19.43 | 20.09 | 22.82 | 22.47 | 22.10 | 22.54 | 24.29 | 25.91 | 27.39 | |
| Growth | +7.2% | +3.4% | +13.6% | −1.5% | −1.7% | +2.0% | +7.8% | +6.7% | +5.7% | |
| Liabilities | ||||||||||
| 13.96 | 15.05 | 15.18 | 17.21 | 17.80 | 17.75 | 18.28 | 19.81 | 21.44 | 22.69 | |
| calc | 13.96 | 15.05 | 15.18 | 17.21 | 17.80 | 17.75 | 18.28 | 19.81 | 21.44 | 22.69 |
| 15.06 | 16.16 | 16.29 | 18.49 | 19.03 | 18.99 | 19.52 | 21.11 | 22.72 | 23.99 | |
| Equity | ||||||||||
| 1.52 | 1.71 | 2.15 | 2.60 | 1.69 | 1.73 | 2.12 | 2.29 | 2.30 | 2.58 | |
| 3.07 | 3.28 | 3.80 | 4.33 | 3.44 | 3.04 | 3.02 | 3.19 | 3.19 | 3.40 | |
| Growth | +6.9% | +15.9% | +14.0% | −20.5% | −11.7% | −0.7% | +5.7% | +0.2% | +6.6% | |
| Per share and net cash | ||||||||||
| calc | −13.38 | −14.06 | −14.50 | −15.99 | −15.53 | −17.21 | −17.78 | −18.80 | −20.98 | −21.78 |
| 134.9 | 135.3 | 135.8 | 136.1 | 134.3 | 127.8 | 121.0 | 119.8 | 119.4 | 117.2 | |
| calc | 22.73 | 24.22 | 27.97 | 31.81 | 25.61 | 23.76 | 24.91 | 26.60 | 26.73 | 29.02 |
Lines marked calc are worked out here from filed figures; point at one for how.