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 | 0.27 | 0.27 | 0.32 | 0.33 | 0.53 | 0.52 | 0.52 | 0.42 | 0.48 | 0.54 |
| Growth | −0.8% | +18.2% | +3.3% | +59.0% | −1.8% | +1.0% | −20.1% | +14.3% | +13.2% | |
| EPS, diluted | 3.94 | 3.92 | 4.61 | 4.52 | 5.68 | 5.05 | 5.73 | 4.51 | 5.05 | 5.72 |
| Growth | −0.5% | +17.6% | −2.0% | +25.7% | −11.1% | +13.5% | −21.3% | +12.0% | +13.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.33 | 0.39 | 0.32 | 0.40 | 0.58 | 0.69 | 0.51 | 0.65 | 0.47 | 0.55 |
| Capital expenditure | −0.01 | −0.01 | −0.02 | −0.02 | −0.02 | −0.02 | −0.04 | −0.03 | −0.02 | −0.03 |
| Free cash flow | 0.33 | 0.38 | 0.31 | 0.38 | 0.56 | 0.68 | 0.46 | 0.61 | 0.45 | 0.52 |
| Growth | +15.2% | −19.6% | +26.0% | +45.7% | +20.6% | −31.3% | +31.9% | −26.2% | +14.5% | |
| Buybacks | −0.05 | n/a | n/a | −0.09 | −0.12 | −0.05 | −0.07 | −0.07 | −0.07 | −0.16 |
| Dividends paid | −0.09 | −0.10 | −0.10 | −0.13 | −0.17 | −0.18 | −0.19 | −0.21 | −0.21 | −0.22 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.44 | 0.39 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 3.64 | 3.82 | 4.05 | 5.97 | 6.13 | 6.43 | 6.70 | 7.08 | 7.44 | 7.62 |
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 | ||||||||||
| 0.44 | 0.39 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.26 | 0.26 | 0.26 | 0.33 | 0.32 | 0.32 | 0.34 | 0.37 | 0.37 | 0.38 | |
| 1.90 | 1.90 | 1.90 | 3.22 | 3.23 | 3.23 | 3.23 | 3.40 | 3.50 | 3.50 | |
| 22.33 | 22.59 | 22.69 | 32.19 | 34.06 | 37.83 | 37.69 | 38.55 | 39.57 | 38.46 | |
| Growth | +1.1% | +0.5% | +41.8% | +5.8% | +11.1% | −0.4% | +2.3% | +2.6% | −2.8% | |
| Liabilities | ||||||||||
| 18.69 | 18.76 | 18.64 | 26.21 | 27.93 | 31.41 | 30.99 | 31.47 | 32.13 | 30.85 | |
| Equity | ||||||||||
| 1.54 | 1.72 | 1.94 | 2.14 | 2.40 | 2.74 | 3.07 | 3.28 | 3.55 | 3.87 | |
| 3.64 | 3.82 | 4.05 | 5.97 | 6.13 | 6.43 | 6.70 | 7.08 | 7.44 | 7.62 | |
| Growth | +5.0% | +6.0% | +47.3% | +2.7% | +4.8% | +4.2% | +5.7% | +5.1% | +2.4% | |
| Per share and net cash | ||||||||||
| 69.5 | 69.5 | 69.8 | 94.7 | 92.6 | 92.2 | 91.3 | 93.7 | 95.3 | 93.1 | |
| calc | 52.41 | 55.03 | 58.02 | 63.02 | 66.23 | 69.73 | 73.37 | 75.54 | 78.07 | 81.84 |
Lines marked calc are worked out here from filed figures; point at one for how.