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 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.39 | 0.40 | 0.48 |
| Growth | +2.4% | +18.2% | ||||||||
| EPS, diluted | 1.26 | 0.89 | 1.73 | 1.73 | 1.30 | 1.94 | 1.57 | 1.94 | 2.01 | 2.41 |
| Growth | −29.4% | +94.4% | +0.0% | −24.9% | +49.2% | −19.1% | +23.6% | +3.6% | +19.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.18 | 0.14 | 0.30 | 0.25 | 0.29 | 0.39 | 0.41 | 0.38 | 0.46 | 0.40 |
| Capital expenditure | −0.00 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.02 | −0.04 | −0.02 |
| Free cash flow | 0.17 | 0.13 | 0.30 | 0.23 | 0.28 | 0.38 | 0.39 | 0.36 | 0.42 | 0.38 |
| Growth | −21.9% | +119.4% | −21.4% | +20.5% | +35.3% | +3.8% | −9.2% | +18.2% | −10.7% | |
| Buybacks | −0.01 | −0.02 | −0.10 | −0.08 | −0.03 | −0.04 | −0.07 | −0.05 | −0.09 | −0.08 |
| Dividends paid | −0.05 | −0.06 | −0.08 | −0.09 | −0.09 | −0.09 | −0.13 | −0.15 | −0.15 | −0.16 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.22 | 0.64 | 0.66 | 0.49 | 1.26 | 3.65 | 0.72 | 1.00 | 0.91 | 0.67 |
| Total debt | 1.27 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1.05 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1.33 | 2.20 | 2.35 | 2.51 | 2.61 | 2.77 | 3.53 | 3.79 | 3.96 | 4.30 |
| Debt to equity | 0.96 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.22 | 0.64 | 0.66 | 0.49 | 1.26 | 3.65 | 0.72 | 1.00 | 0.91 | 0.67 | |
| 0.21 | 0.24 | 0.23 | 0.28 | 0.28 | 0.28 | 0.41 | 0.39 | 0.39 | 0.37 | |
| 0.38 | 0.93 | 0.96 | 0.96 | 0.97 | 0.97 | 1.40 | 1.40 | 1.40 | 1.40 | |
| 9.81 | 14.45 | 15.30 | 15.03 | 16.40 | 18.05 | 22.88 | 22.66 | 22.49 | 22.88 | |
| Growth | +47.3% | +5.9% | −1.8% | +9.1% | +10.1% | +26.8% | −1.0% | −0.7% | +1.7% | |
| Liabilities | ||||||||||
| 1.27 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 1.27 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 8.48 | 12.25 | 12.95 | 12.52 | 13.79 | 15.29 | 19.36 | 18.87 | 18.53 | 18.59 | |
| Equity | ||||||||||
| 0.46 | 0.53 | 0.75 | 0.96 | 1.04 | 1.27 | 1.44 | 1.69 | 1.94 | 2.26 | |
| 1.33 | 2.20 | 2.35 | 2.51 | 2.61 | 2.77 | 3.53 | 3.79 | 3.96 | 4.30 | |
| Growth | +66.0% | +6.6% | +6.9% | +3.8% | +6.1% | +27.5% | +7.5% | +4.5% | +8.5% | |
| Per share and net cash | ||||||||||
| calc | −1.05 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 140.5 | 173.6 | 170.7 | 166.4 | 165.1 | 163.7 | 203.4 | 201.5 | 198.9 | 196.4 | |
| calc | 9.45 | 12.70 | 13.76 | 15.10 | 15.78 | 16.90 | 17.33 | 18.81 | 19.92 | 21.88 |
Lines marked calc are worked out here from filed figures; point at one for how.