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 | 0.11 | 0.11 | 0.15 | 0.15 | 0.16 | 0.15 | 0.07 | 0.17 | 0.22 | 0.22 |
| Growth | −2.6% | +41.6% | +0.6% | +6.4% | −7.9% | −51.2% | +130.2% | +34.8% | +0.5% | |
| EPS, diluted | 1.60 | 1.56 | 2.21 | 2.32 | 2.51 | 2.34 | 1.17 | 2.70 | 3.63 | 3.70 |
| Growth | −2.5% | +41.7% | +5.0% | +8.2% | −6.8% | −50.0% | +130.8% | +34.4% | +1.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.15 | 0.21 | 0.24 | 0.12 | 0.07 | 0.35 | 0.30 | 0.20 | 0.12 | 0.24 |
| Capital expenditure | −0.01 | −0.01 | −0.01 | −0.02 | −0.02 | −0.03 | −0.03 | −0.04 | −0.02 | −0.01 |
| Free cash flow | 0.14 | 0.19 | 0.22 | 0.10 | 0.04 | 0.32 | 0.27 | 0.16 | 0.09 | 0.23 |
| Growth | +40.0% | +16.1% | −55.9% | −56.9% | +651.5% | −16.0% | −41.9% | −40.4% | +148.2% | |
| Buybacks | −0.00 | 0.00 | −0.06 | −0.06 | −0.03 | −0.06 | −0.02 | 0.00 | −0.01 | −0.08 |
| Dividends paid | −0.06 | −0.06 | −0.06 | −0.06 | −0.06 | −0.06 | −0.06 | −0.06 | −0.06 | −0.06 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.33 | 0.34 | 0.35 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1.52 | 1.57 | 1.59 | 1.66 | 1.74 | 1.74 | 1.49 | 1.66 | 1.96 | 2.12 |
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 | ||||||||||
| 0.33 | 0.34 | 0.35 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.21 | 0.21 | 0.23 | 0.24 | 0.23 | |
| 0.37 | 0.38 | 0.38 | 0.38 | 0.39 | 0.38 | 0.38 | 0.33 | 0.33 | 0.33 | |
| 13.35 | 13.80 | 13.29 | 13.50 | 16.55 | 17.60 | 18.02 | 18.72 | 18.15 | 18.93 | |
| Growth | +3.3% | −3.7% | +1.6% | +22.6% | +6.3% | +2.4% | +3.9% | −3.0% | +4.3% | |
| Liabilities | ||||||||||
| 11.83 | 12.23 | 11.70 | 11.84 | 14.81 | 15.85 | 16.52 | 17.06 | 16.19 | 16.80 | |
| Equity | ||||||||||
| 1.19 | 1.23 | 1.32 | 1.41 | 1.50 | 1.59 | 1.60 | 1.71 | 1.88 | 2.04 | |
| 1.52 | 1.57 | 1.59 | 1.66 | 1.74 | 1.74 | 1.49 | 1.66 | 1.96 | 2.12 | |
| Growth | +3.4% | +1.3% | +4.4% | +4.8% | +0.0% | −14.3% | +11.4% | +18.1% | +8.1% | |
| Per share and net cash | ||||||||||
| 67.6 | 67.7 | 65.8 | 64.2 | 63.4 | 61.6 | 61.0 | 61.1 | 61.0 | 59.0 | |
| calc | 22.48 | 23.20 | 24.17 | 25.87 | 27.45 | 28.25 | 24.47 | 27.21 | 32.17 | 35.95 |
Lines marked calc are worked out here from filed figures; point at one for how.