Closing prices at the end of each trading day, from 8 Aug 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Operating income | n/a | 1.54 | 1.93 | 0.36 | 2.39 | 2.17 | 1.35 | 1.65 |
| Net income | 1.03 | 1.08 | 1.44 | 0.38 | 1.79 | 1.67 | 1.07 | 1.30 |
| Growth | +5.5% | +32.9% | −73.4% | +367.1% | −6.8% | −35.7% | +21.2% | |
| EPS, diluted | n/a | n/a | n/a | n/a | 15.51 | 14.45 | 9.33 | 11.38 |
| Growth | −6.8% | −35.5% | +22.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.41 | −2.05 | 1.67 | 12.99 | 1.35 | −1.01 | 2.88 | 2.91 |
| Capital expenditure | −0.08 | −0.07 | −0.07 | −0.05 | −0.09 | −0.14 | −0.15 | −0.10 |
| Free cash flow | 3.32 | −2.12 | 1.60 | 12.94 | 1.26 | −1.15 | 2.73 | 2.81 |
| Growth | −163.8% | +708.5% | −90.3% | −191.1% | +2.9% | |||
| Dividends paid | −0.48 | −0.51 | −0.65 | −0.70 | −0.63 | −0.75 | −0.51 | −0.43 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 8.38 | 11.13 | 18.77 | 17.10 | 13.19 | 9.82 | 12.62 |
| Shareholders’ equity | 5.75 | 7.05 | 8.86 | 8.91 | 9.50 | 9.37 | 9.95 | 10.92 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| n/a | 8.38 | 11.13 | 18.77 | 17.10 | 13.19 | 9.82 | 12.62 | |
| 0.61 | 0.95 | 0.84 | 0.84 | 0.82 | 0.79 | 0.80 | 0.81 | |
| n/a | 63.74 | 71.56 | 88.24 | 89.95 | 87.48 | 89.62 | 95.50 | |
| Growth | +12.3% | +23.3% | +1.9% | −2.7% | +2.4% | +6.6% | ||
| Liabilities | ||||||||
| n/a | 56.66 | 62.66 | 79.28 | 80.40 | 78.06 | 79.62 | 84.53 | |
| Equity | ||||||||
| n/a | 1.20 | 2.15 | 1.30 | 2.90 | 2.36 | 2.92 | 1.44 | |
| 5.75 | 7.05 | 8.86 | 8.91 | 9.50 | 9.37 | 9.95 | 10.92 | |
| Growth | +22.5% | +25.7% | +0.6% | +6.7% | −1.4% | +6.2% | +9.7% | |
| Per share and net cash | ||||||||
| n/a | n/a | 115.4 | 115.4 | 115.4 | 115.4 | 114.5 | 113.3 | |
| calc | n/a | n/a | 76.72 | 77.18 | 82.34 | 81.20 | 86.92 | 96.35 |
Lines marked calc are worked out here from filed figures; point at one for how.