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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 |
| Growth | −25.9% | −13.9% | +38.9% | −23.0% | −19.2% | +105.4% | +21.9% | −8.3% | −0.6% | |
| Operating income | 1.31 | 1.40 | 1.49 | 1.55 | 1.47 | 1.46 | 1.70 | 1.79 | 1.91 | 2.02 |
| Net income | 1.03 | 0.88 | 0.97 | 0.79 | 0.83 | 1.00 | 1.14 | 0.93 | 1.08 | 1.06 |
| Growth | −15.2% | +11.1% | −19.3% | +5.3% | +21.3% | +13.2% | −18.3% | +16.5% | −2.3% | |
| EPS, diluted | 7.52 | 6.35 | 7.05 | 5.63 | 5.89 | 7.19 | 8.12 | 6.56 | 7.60 | 7.40 |
| Growth | −15.6% | +11.0% | −20.1% | +4.6% | +22.1% | +12.9% | −19.2% | +15.9% | −2.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 23,468.2% | 33,734.7% | 41,577.0% | 31,288.1% | 38,555.1% | 47,239.8% | 26,865.9% | 23,190.7% | 26,974.7% | 28,698.5% |
| Net margin | 18,467.6% | 21,145.9% | 27,282.3% | 15,848.9% | 21,673.4% | 32,566.7% | 17,944.7% | 12,028.3% | 15,280.2% | 15,004.2% |
| Free cash flow margin | 20,617.8% | 30,080.7% | 36,332.2% | 26,543.1% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.16 | 1.26 | 1.30 | 1.32 | 1.22 | 1.20 | 1.42 | 1.56 | 1.61 | 1.67 |
| Capital expenditure | −0.01 | −0.01 | −0.00 | −0.01 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 1.15 | 1.25 | 1.30 | 1.32 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +8.1% | +4.0% | +1.4% | |||||||
| Buybacks | n/a | n/a | n/a | 0.00 | −0.18 | 0.00 | 0.00 | −0.00 | 0.00 | −0.49 |
| Dividends paid | −0.73 | −0.77 | −0.81 | −0.84 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.21 | 0.07 | 0.09 | 0.04 | 0.22 | 0.42 | 0.61 | 0.40 | 0.11 | 0.19 |
| Total debt | 7.08 | 7.40 | 7.10 | 7.36 | 7.63 | 8.10 | 8.32 | 7.98 | 8.08 | 9.33 |
| Net cash (debt) | −6.86 | −7.34 | −7.01 | −7.32 | −7.41 | −7.68 | −7.70 | −7.58 | −7.97 | −9.14 |
| Shareholders’ equity | 10.17 | 10.39 | 10.63 | 10.99 | 10.75 | 10.93 | 11.25 | 11.78 | 11.94 | 11.61 |
| Debt to equity | 0.70 | 0.71 | 0.67 | 0.67 | 0.71 | 0.74 | 0.74 | 0.68 | 0.68 | 0.80 |
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 | ||||||||||
| 0.21 | 0.07 | 0.09 | 0.04 | 0.22 | 0.42 | 0.61 | 0.40 | 0.11 | 0.19 | |
| 17.87 | 18.41 | 18.38 | 19.12 | 19.20 | 19.90 | 20.46 | 20.68 | 21.00 | 22.19 | |
| Growth | +3.1% | −0.2% | +4.0% | +0.4% | +3.7% | +2.8% | +1.1% | +1.6% | +5.7% | |
| Liabilities | ||||||||||
| 7.08 | 7.40 | 7.10 | 7.36 | 7.63 | 8.10 | 8.32 | 7.98 | 8.08 | 9.33 | |
| calc | 7.08 | 7.40 | 7.10 | 7.36 | 7.63 | 8.10 | 8.32 | 7.98 | 8.08 | 9.33 |
| 7.69 | 8.02 | 7.74 | 8.13 | 8.44 | 8.97 | 9.20 | 8.89 | 9.06 | 10.36 | |
| Equity | ||||||||||
| 0.09 | 0.19 | 0.35 | 0.28 | 0.13 | 0.24 | 0.49 | 0.48 | 0.59 | 0.37 | |
| 10.17 | 10.39 | 10.63 | 10.99 | 10.75 | 10.93 | 11.25 | 11.78 | 11.94 | 11.61 | |
| Growth | +2.1% | +2.4% | +3.4% | −2.2% | +1.7% | +2.9% | +4.7% | +1.3% | −2.8% | |
| Per share and net cash | ||||||||||
| calc | −6.86 | −7.34 | −7.01 | −7.32 | −7.41 | −7.68 | −7.70 | −7.58 | −7.97 | −9.14 |
| 137.3 | 138.1 | 139.7 | 140.6 | 139.5 | 139.8 | 139.9 | 142.0 | 142.3 | 140.1 | |
| calc | 74.07 | 75.22 | 76.13 | 78.14 | 77.06 | 78.23 | 80.43 | 82.97 | 83.94 | 82.89 |
Lines marked calc are worked out here from filed figures; point at one for how.