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 | 0.11 | 0.62 | 0.67 | 0.51 | 0.93 | 1.10 | 0.54 | 0.61 | 0.83 |
| Growth | −50.3% | +474.1% | +8.6% | −24.5% | +84.5% | +17.9% | −50.9% | +13.5% | +35.6% | |
| EPS, diluted | 2.06 | 1.02 | 6.06 | 6.88 | 5.87 | 11.46 | 14.63 | 7.52 | 8.56 | 12.30 |
| Growth | −50.5% | +494.1% | +13.5% | −14.7% | +95.2% | +27.7% | −48.6% | +13.8% | +43.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.60 | 0.64 | 0.85 | 0.71 | 0.68 | 1.01 | 1.01 | 0.69 | 0.67 | 0.88 |
| Capital expenditure | −0.10 | −0.06 | −0.08 | −0.08 | −0.06 | −0.07 | −0.10 | −0.21 | −0.21 | −0.20 |
| Free cash flow | 0.50 | 0.57 | 0.77 | 0.63 | 0.62 | 0.93 | 0.91 | 0.48 | 0.46 | 0.68 |
| Growth | +15.6% | +33.7% | −17.9% | −1.7% | +50.7% | −2.3% | −47.5% | −3.6% | +47.6% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.22 | n/a |
| Dividends paid | −0.07 | −0.10 | −0.11 | −0.12 | −0.13 | −0.14 | −0.16 | −0.16 | −0.18 | −0.20 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.37 | 0.41 | 0.40 | 0.39 | 0.50 | 0.43 | 0.48 | 0.43 | 0.43 | 0.41 |
| Shareholders’ equity | 5.20 | 5.10 | 5.44 | 6.02 | 6.03 | 5.97 | 4.09 | 5.15 | 5.61 | 6.25 |
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 | ||||||||||
| 0.37 | 0.41 | 0.40 | 0.39 | 0.50 | 0.43 | 0.48 | 0.43 | 0.43 | 0.41 | |
| 0.54 | 0.55 | 0.57 | 0.56 | 0.51 | 0.49 | 0.50 | 0.57 | 0.60 | 0.69 | |
| 0.63 | 0.63 | 0.67 | 0.67 | 0.67 | 0.72 | 0.83 | 0.80 | 0.80 | 0.79 | |
| 38.66 | 44.28 | 47.60 | 52.12 | 65.93 | 75.10 | 67.64 | 70.76 | 73.05 | 75.35 | |
| Growth | +14.5% | +7.5% | +9.5% | +26.5% | +13.9% | −9.9% | +4.6% | +3.2% | +3.2% | |
| Liabilities | ||||||||||
| 33.46 | 39.17 | 42.17 | 46.10 | 59.90 | 69.13 | 63.54 | 65.61 | 67.43 | 69.10 | |
| Equity | ||||||||||
| 1.22 | 1.19 | 1.65 | 2.15 | 2.26 | 2.97 | 3.83 | 4.19 | 4.57 | 5.21 | |
| 5.20 | 5.10 | 5.44 | 6.02 | 6.03 | 5.97 | 4.09 | 5.15 | 5.61 | 6.25 | |
| Growth | −1.8% | +6.5% | +10.7% | +0.2% | −1.0% | −31.4% | +25.7% | +9.1% | +11.3% | |
| Per share and net cash | ||||||||||
| 103.8 | 102.1 | 99.9 | 95.6 | 84.2 | 79.9 | 71.9 | 72.2 | 70.1 | 65.7 | |
| calc | 50.08 | 50.00 | 54.38 | 62.94 | 71.56 | 74.76 | 56.97 | 71.33 | 80.03 | 95.09 |
Lines marked calc are worked out here from filed figures; point at one for how.