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 | 0.13 | 0.16 | 0.22 | 0.21 | 0.17 | 0.25 | 0.30 | 0.41 | 0.41 | 0.41 |
| Growth | +17.5% | +37.2% | −5.0% | −18.4% | +51.8% | +18.2% | +37.1% | −0.6% | +0.8% | |
| EPS, diluted | 2.02 | 2.36 | 3.24 | 3.12 | 2.62 | 4.00 | 4.78 | 6.62 | 6.57 | 6.62 |
| Growth | +16.8% | +37.3% | −3.7% | −16.0% | +52.7% | +19.5% | +38.5% | −0.8% | +0.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.20 | 0.20 | 0.23 | 0.31 | 0.31 | 0.29 | 0.39 | 0.47 | 0.47 | 0.49 |
| Capital expenditure | −0.04 | −0.01 | −0.02 | −0.03 | −0.01 | −0.01 | −0.02 | −0.03 | −0.01 | −0.02 |
| Free cash flow | 0.16 | 0.18 | 0.21 | 0.28 | 0.30 | 0.28 | 0.37 | 0.45 | 0.46 | 0.47 |
| Growth | +11.0% | +14.2% | +35.3% | +5.8% | −5.7% | +31.1% | +21.2% | +2.9% | +2.9% | |
| Buybacks | −0.01 | −0.00 | −0.02 | −0.02 | −0.05 | −0.00 | −0.05 | −0.00 | −0.00 | −0.00 |
| Dividends paid | −0.04 | −0.04 | −0.05 | −0.07 | −0.07 | −0.07 | −0.08 | −0.08 | −0.08 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.27 | 0.27 | 0.32 | 0.26 | 2.00 | 3.21 | 2.09 | 0.65 | 0.35 | 0.54 |
| Shareholders’ equity | 1.72 | 1.84 | 1.94 | 2.12 | 2.18 | 2.31 | 2.04 | 2.45 | 2.80 | 3.25 |
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 | ||||||||||
| 0.27 | 0.27 | 0.32 | 0.26 | 2.00 | 3.21 | 2.09 | 0.65 | 0.35 | 0.54 | |
| 0.53 | 0.51 | 0.51 | 0.51 | 0.48 | 0.45 | 0.43 | 0.44 | 0.43 | 0.42 | |
| 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | |
| 11.80 | 12.18 | 11.87 | 12.11 | 14.03 | 16.05 | 15.50 | 15.07 | 15.74 | 16.58 | |
| Growth | +3.2% | −2.6% | +2.0% | +15.8% | +14.4% | −3.4% | −2.8% | +4.5% | +5.3% | |
| Liabilities | ||||||||||
| 10.08 | 10.35 | 9.93 | 9.99 | 11.85 | 13.74 | 13.46 | 12.62 | 12.94 | 13.32 | |
| Equity | ||||||||||
| 1.78 | 1.89 | 2.06 | 2.20 | 2.29 | 2.47 | 2.70 | 3.03 | 3.36 | 3.68 | |
| 1.72 | 1.84 | 1.94 | 2.12 | 2.18 | 2.31 | 2.04 | 2.45 | 2.80 | 3.25 | |
| Growth | +6.6% | +5.5% | +9.2% | +2.8% | +6.0% | −11.4% | +19.7% | +14.3% | +16.3% | |
| Per share and net cash | ||||||||||
| 66.0 | 66.1 | 65.6 | 65.2 | 63.3 | 63.4 | 62.1 | 62.2 | 62.2 | 62.2 | |
| calc | 26.14 | 27.82 | 29.56 | 32.48 | 34.41 | 36.43 | 32.90 | 39.37 | 44.95 | 52.30 |
Lines marked calc are worked out here from filed figures; point at one for how.