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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.14 | 0.12 | 0.17 | −0.58 | 0.32 | −0.16 | −0.00 | 0.05 | −0.07 |
| Growth | −14.8% | +41.5% | −443.9% | −151.2% | −229.7% | ||||
| EPS, diluted | 1.60 | 1.34 | 1.46 | −5.12 | 2.37 | −1.43 | −0.11 | 0.32 | −0.63 |
| Growth | −16.2% | +9.0% | −450.7% | −160.3% | −296.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.71 | −1.61 | −1.17 | −0.51 | −5.69 | −0.14 | −2.02 | −5.86 | −10.09 |
| Buybacks | −0.01 | −0.02 | 0.00 | −0.02 | 0.00 | −0.06 | 0.00 | 0.00 | −0.05 |
| Dividends paid | −0.09 | −0.10 | −0.13 | −0.08 | −0.09 | −0.11 | −0.09 | −0.09 | −0.10 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.15 | 0.18 | 0.20 | 0.46 | 0.45 | 0.26 | 0.29 | 0.25 | 0.26 |
| Total debt | 2.58 | 2.57 | n/a | 1.43 | 1.64 | 1.73 | 1.68 | n/a | n/a |
| Net cash (debt) | −2.43 | −2.40 | n/a | −0.96 | −1.19 | −1.47 | −1.39 | n/a | n/a |
| Shareholders’ equity | 1.21 | 1.35 | 1.83 | 1.11 | 1.39 | 1.08 | 1.20 | 1.19 | 0.98 |
| Debt to equity | 2.12 | 1.91 | n/a | 1.28 | 1.18 | 1.60 | 1.40 | n/a | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 0.15 | 0.18 | 0.20 | 0.46 | 0.45 | 0.26 | 0.29 | 0.25 | 0.26 | |
| 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | |
| n/a | 0.00 | 0.09 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | |
| 7.04 | 11.94 | 18.00 | 10.36 | 14.71 | 13.03 | 14.50 | 18.26 | 23.70 | |
| Growth | +69.6% | +50.7% | −42.5% | +42.0% | −11.4% | +11.3% | +25.9% | +29.8% | |
| Liabilities | |||||||||
| 2.58 | 2.57 | n/a | 1.43 | 1.64 | 1.73 | 1.68 | n/a | n/a | |
| calc | 2.58 | 2.57 | n/a | 1.43 | 1.64 | 1.73 | 1.68 | n/a | n/a |
| 5.83 | 10.59 | 16.17 | 9.24 | 13.32 | 11.95 | 13.30 | 17.07 | 22.72 | |
| Equity | |||||||||
| 1.29 | 1.41 | 1.58 | 1.00 | 1.32 | 1.15 | 1.14 | 1.19 | 1.11 | |
| 1.21 | 1.35 | 1.83 | 1.11 | 1.39 | 1.08 | 1.20 | 1.19 | 0.98 | |
| Growth | +11.3% | +35.5% | −39.2% | +24.8% | −21.8% | +11.0% | −1.2% | −17.3% | |
| Per share and net cash | |||||||||
| calc | −2.43 | −2.40 | n/a | −0.96 | −1.19 | −1.47 | −1.39 | n/a | n/a |
| 76.6 | 84.9 | 114.4 | 112.1 | 114.9 | 113.5 | 131.5 | 132.5 | 124.5 | |
| calc | 15.83 | 15.89 | 15.98 | 9.91 | 12.06 | 9.55 | 9.15 | 8.96 | 7.90 |
Lines marked calc are worked out here from filed figures; point at one for how.