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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.31 | 0.31 | 0.31 |
| Net income | 0.10 | 0.10 | 0.15 | 0.21 | 0.18 | 0.21 | 0.24 | 0.22 | 0.20 | 0.21 |
| Growth | +2.9% | +45.6% | +36.7% | −14.8% | +20.0% | +10.8% | −5.9% | −9.4% | +4.3% | |
| EPS, diluted | 0.94 | 0.95 | 1.24 | 1.48 | 1.30 | 1.56 | 1.67 | 1.59 | 1.44 | 1.52 |
| Growth | +1.1% | +30.5% | +19.4% | −12.2% | +20.0% | +7.1% | −4.8% | −9.4% | +5.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.12 | 0.14 | 0.16 | 0.21 | 0.19 | 0.20 | 0.27 | 0.30 | 0.25 | 0.22 |
| Capital expenditure | −0.01 | −0.00 | −0.00 | −0.01 | −0.00 | −0.00 | −0.01 | −0.00 | −0.01 | −0.00 |
| Free cash flow | 0.11 | 0.13 | 0.16 | 0.20 | 0.18 | 0.19 | 0.27 | 0.29 | 0.24 | 0.22 |
| Growth | +19.3% | +20.4% | +26.1% | −11.0% | +5.6% | +40.8% | +8.5% | −16.0% | −11.2% | |
| Buybacks | −0.00 | −0.00 | −0.01 | −0.00 | −0.09 | −0.01 | −0.05 | −0.02 | −0.00 | −0.08 |
| Dividends paid | −0.05 | −0.06 | −0.07 | −0.10 | −0.10 | −0.10 | −0.10 | −0.11 | −0.11 | −0.11 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.12 | 0.14 | 0.16 | 0.19 | 1.96 | 1.73 | 0.20 | 0.28 | 0.20 | 0.38 |
| Shareholders’ equity | 0.99 | 1.07 | 1.85 | 1.99 | 2.01 | 2.08 | 1.95 | 2.08 | 2.19 | 2.30 |
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 | ||||||||||
| 0.12 | 0.14 | 0.16 | 0.19 | 1.96 | 1.73 | 0.20 | 0.28 | 0.20 | 0.38 | |
| 0.04 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.03 | |
| 0.09 | 0.12 | 0.67 | 0.66 | 0.66 | 0.66 | 0.77 | 0.77 | 0.77 | 0.77 | |
| 8.07 | 8.27 | 11.53 | 11.28 | 14.42 | 15.88 | 16.48 | 16.02 | 15.15 | 15.63 | |
| Growth | +2.4% | +39.4% | −2.1% | +27.8% | +10.2% | +3.7% | −2.8% | −5.4% | +3.2% | |
| Liabilities | ||||||||||
| 7.08 | 7.20 | 9.68 | 9.29 | 12.41 | 13.80 | 14.53 | 13.94 | 12.97 | 13.34 | |
| Equity | ||||||||||
| 0.45 | 0.49 | 0.58 | 0.68 | 0.76 | 0.88 | 1.00 | 1.11 | 1.20 | 1.30 | |
| 0.99 | 1.07 | 1.85 | 1.99 | 2.01 | 2.08 | 1.95 | 2.08 | 2.19 | 2.30 | |
| Growth | +7.9% | +73.1% | +7.7% | +0.7% | +3.7% | −6.4% | +6.6% | +5.2% | +5.0% | |
| Per share and net cash | ||||||||||
| 108.3 | 110.2 | 140.0 | 140.1 | 135.6 | 135.5 | 139.8 | 139.3 | 139.7 | 135.6 | |
| calc | 9.15 | 9.70 | 13.22 | 14.23 | 14.81 | 15.36 | 13.94 | 14.91 | 15.65 | 16.93 |
Lines marked calc are worked out here from filed figures; point at one for how.