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 | 0.17 | 0.20 | 0.37 | 0.39 | 0.29 | 0.41 | 0.44 | 0.49 | 0.47 | 0.57 |
| Growth | +16.4% | +87.4% | +3.8% | −26.1% | +41.6% | +8.4% | +10.5% | −4.1% | +21.5% | |
| EPS, diluted | 0.78 | 0.63 | 1.12 | 1.16 | 0.85 | 1.23 | 1.22 | 1.31 | 1.27 | 1.56 |
| Growth | −19.2% | +77.8% | +3.6% | −26.7% | +44.7% | −0.8% | +7.4% | −3.1% | +22.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.29 | 0.28 | 0.61 | 0.26 | 0.11 | 0.53 | 1.22 | 0.42 | 0.64 | 0.48 |
| Capital expenditure | −0.06 | −0.06 | −0.04 | −0.05 | −0.04 | −0.06 | −0.10 | −0.09 | −0.14 | −0.11 |
| Free cash flow | 0.23 | 0.22 | 0.58 | 0.21 | 0.07 | 0.47 | 1.12 | 0.34 | 0.50 | 0.38 |
| Growth | −4.7% | +159.5% | −63.0% | −66.2% | +555.6% | +137.9% | −70.2% | +50.1% | −25.2% | |
| Buybacks | n/a | n/a | 0.00 | 0.00 | −0.04 | −0.04 | −0.04 | −0.04 | −0.00 | −0.05 |
| Dividends paid | −0.10 | −0.14 | −0.16 | −0.16 | −0.16 | −0.16 | −0.17 | −0.17 | −0.18 | −0.17 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.37 | 0.48 | 0.49 | 0.60 | 1.38 | 3.49 | 1.67 | 1.58 | 2.42 | 2.50 |
| Total debt | 0.54 | 0.67 | 0.63 | 1.34 | 1.10 | 0.68 | 1.09 | 1.97 | 3.01 | 1.90 |
| Net cash (debt) | −0.17 | −0.19 | −0.14 | −0.74 | 0.29 | 2.81 | 0.58 | −0.40 | −0.59 | 0.60 |
| Shareholders’ equity | 2.57 | 4.41 | 4.61 | 4.88 | 4.96 | 5.15 | 5.65 | 6.05 | 6.30 | 6.76 |
| Debt to equity | 0.21 | 0.15 | 0.14 | 0.27 | 0.22 | 0.13 | 0.19 | 0.33 | 0.48 | 0.28 |
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 | 0.48 | 0.49 | 0.60 | 1.38 | 3.49 | 1.67 | 1.58 | 2.42 | 2.50 | |
| 0.24 | 0.34 | 0.33 | 0.33 | 0.33 | n/a | n/a | n/a | n/a | n/a | |
| 1.03 | 2.25 | 2.26 | 2.26 | 2.26 | 2.26 | 2.48 | 2.48 | 2.48 | 2.48 | |
| 21.85 | 31.42 | 33.10 | 34.62 | 37.35 | 39.51 | 43.73 | 46.16 | 48.63 | 50.23 | |
| Growth | +43.8% | +5.4% | +4.6% | +7.9% | +5.8% | +10.7% | +5.6% | +5.3% | +3.3% | |
| Liabilities | ||||||||||
| 0.54 | 0.67 | 0.63 | 1.34 | 1.10 | 0.68 | 1.09 | 1.97 | 3.01 | 1.90 | |
| calc | 0.54 | 0.67 | 0.63 | 1.34 | 1.10 | 0.68 | 1.09 | 1.97 | 3.01 | 1.90 |
| 19.27 | 27.01 | 28.49 | 29.73 | 32.40 | 34.36 | 38.07 | 40.11 | 42.32 | 43.47 | |
| Equity | ||||||||||
| 0.30 | 0.37 | 0.58 | 0.80 | 0.87 | 1.11 | 1.37 | 1.67 | 1.95 | 2.34 | |
| 2.57 | 4.41 | 4.61 | 4.88 | 4.96 | 5.15 | 5.65 | 6.05 | 6.30 | 6.76 | |
| Growth | +71.4% | +4.5% | +6.0% | +1.6% | +3.9% | +9.8% | +7.0% | +4.2% | +7.3% | |
| Per share and net cash | ||||||||||
| calc | −0.17 | −0.19 | −0.14 | −0.74 | 0.29 | 2.81 | 0.58 | −0.40 | −0.59 | 0.60 |
| 211.1 | 323.5 | 324.5 | 325.0 | 321.5 | 353.1 | 360.6 | 358.9 | 359.7 | 357.4 | |
| calc | 12.18 | 13.63 | 14.20 | 15.02 | 15.42 | 14.59 | 15.68 | 16.85 | 17.52 | 18.91 |
Lines marked calc are worked out here from filed figures; point at one for how.