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 | 0.25 | 0.29 | 0.49 | 0.58 | 0.88 | 1.16 | 0.47 | 0.58 | 0.61 | 0.74 |
| Growth | +15.4% | +68.7% | +18.6% | +52.3% | +31.8% | −59.6% | +24.0% | +4.6% | +22.4% | |
| EPS, diluted | 0.53 | 0.62 | 1.07 | 1.30 | 2.25 | 3.61 | 1.76 | 2.41 | 2.68 | 3.46 |
| Growth | +17.0% | +72.6% | +21.5% | +73.1% | +60.4% | −51.2% | +36.9% | +11.2% | +29.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.20 | −0.17 | −0.10 | −0.02 | −0.18 | −0.05 | 0.00 | −0.14 | −0.33 | −0.40 |
| Buybacks | n/a | 0.00 | 0.00 | −0.17 | −0.56 | −1.53 | −0.71 | −0.35 | −0.25 | −0.37 |
| Dividends paid | −0.02 | 0.00 | 0.00 | −0.05 | −0.05 | −0.06 | −0.11 | −0.10 | −0.10 | −0.11 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.92 | 1.53 | 2.56 | 5.56 | 4.46 | 4.33 | 4.62 | 4.15 | 4.70 | 4.24 |
| Total debt | 2.17 | 3.28 | 4.28 | 4.35 | 5.19 | 5.93 | 5.24 | 5.23 | 6.44 | 5.36 |
| Net cash (debt) | −0.25 | −1.74 | −1.73 | 1.21 | −0.73 | −1.60 | −0.62 | −1.08 | −1.74 | −1.12 |
| Shareholders’ equity | 2.35 | 2.47 | 2.97 | 3.31 | 2.56 | 2.15 | 1.73 | 1.88 | 2.16 | 2.45 |
| Debt to equity | 0.92 | 1.32 | 1.44 | 1.31 | 2.02 | 2.76 | 3.03 | 2.78 | 2.98 | 2.19 |
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 | ||||||||||
| 1.92 | 1.53 | 2.56 | 5.56 | 4.46 | 4.33 | 4.62 | 4.15 | 4.70 | 4.24 | |
| 0.09 | 0.09 | 0.11 | 0.13 | 0.15 | 0.15 | 0.14 | 0.13 | 0.12 | 0.12 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.05 | 0.06 | 0.06 | 0.06 | |
| 18.53 | 21.78 | 26.64 | 32.69 | 30.77 | 29.22 | 28.81 | 29.17 | 30.07 | 29.75 | |
| Growth | +17.5% | +22.3% | +22.7% | −5.9% | −5.0% | −1.4% | +1.2% | +3.1% | −1.1% | |
| Liabilities | ||||||||||
| 2.17 | 3.28 | 4.28 | 4.35 | 5.19 | 5.93 | 5.24 | 5.23 | 6.44 | 5.36 | |
| calc | 2.17 | 3.28 | 4.28 | 4.35 | 5.19 | 5.93 | 5.24 | 5.23 | 6.44 | 5.36 |
| 16.19 | 19.31 | 23.67 | 29.37 | 28.21 | 27.07 | 27.08 | 27.29 | 27.91 | 27.29 | |
| Equity | ||||||||||
| 0.60 | 0.87 | 1.34 | 1.85 | 1.72 | 2.82 | 3.16 | 3.62 | 4.11 | 4.73 | |
| 2.35 | 2.47 | 2.97 | 3.31 | 2.56 | 2.15 | 1.73 | 1.88 | 2.16 | 2.45 | |
| Growth | +5.4% | +20.1% | +11.4% | −22.6% | −16.1% | −19.7% | +8.9% | +14.8% | +13.5% | |
| Per share and net cash | ||||||||||
| calc | −0.25 | −1.74 | −1.73 | 1.21 | −0.73 | −1.60 | −0.62 | −1.08 | −1.74 | −1.12 |
| 429.0 | 432.0 | 436.0 | 421.0 | 363.7 | 279.4 | 241.2 | 220.3 | 210.4 | 198.2 | |
| calc | 5.47 | 5.73 | 6.82 | 7.87 | 7.05 | 7.69 | 7.16 | 8.54 | 10.26 | 12.37 |
Lines marked calc are worked out here from filed figures; point at one for how.