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 | n/a | n/a | n/a | n/a | n/a | n/a | 0.11 | 0.12 | 0.12 | 0.12 |
| Growth | +3.0% | +5.2% | −0.1% | |||||||
| Net income | 0.18 | 0.18 | 0.22 | 0.23 | 0.15 | 0.25 | 0.23 | 0.17 | 0.15 | 0.21 |
| Growth | +1.8% | +18.9% | +2.9% | −31.9% | +64.7% | −10.9% | −24.2% | −12.4% | +37.3% | |
| EPS, diluted | 4.23 | 4.33 | 5.23 | 5.56 | 3.86 | 6.25 | 5.48 | 4.14 | 3.46 | 4.63 |
| Growth | +2.4% | +20.8% | +6.3% | −30.6% | +61.9% | −12.3% | −24.5% | −16.4% | +33.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 200.4% | 147.6% | 122.9% | 168.9% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 270.0% | 111.5% | 132.1% | 151.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.23 | 0.18 | 0.32 | 0.23 | 0.15 | 0.38 | 0.33 | 0.14 | 0.17 | 0.22 |
| Capital expenditure | n/a | n/a | −0.04 | −0.05 | −0.03 | −0.02 | −0.03 | −0.01 | −0.01 | −0.03 |
| Free cash flow | n/a | n/a | 0.28 | 0.18 | 0.11 | 0.35 | 0.30 | 0.13 | 0.16 | 0.18 |
| Growth | −36.2% | −37.3% | +213.6% | −14.3% | −57.5% | +24.7% | +14.3% | |||
| Buybacks | −0.06 | −0.05 | −0.09 | −0.14 | −0.02 | −0.03 | −0.06 | −0.01 | 0.00 | −0.01 |
| Dividends paid | −0.08 | −0.09 | −0.10 | −0.11 | −0.11 | −0.11 | −0.11 | −0.11 | −0.11 | −0.11 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.88 | 0.45 | 0.53 | 0.56 | 0.61 | 0.56 | 0.40 | 1.00 | 0.76 | 0.95 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.55 | 0.55 | 0.55 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.45 | 0.21 | 0.40 |
| Shareholders’ equity | 1.16 | 1.23 | 1.27 | 1.29 | 1.37 | 1.61 | 1.32 | 1.41 | 1.67 | 1.85 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.39 | 0.33 | 0.30 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.23 | 0.18 | 0.32 | 0.23 | 0.15 | 0.38 | 0.33 | 0.14 | 0.17 | 0.22 | |
| Growth | −22.7% | +81.5% | −26.3% | −37.5% | +157.6% | −11.7% | −58.3% | +23.2% | +27.7% | |
| 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | |
| Investment | ||||||||||
| n/a | n/a | −0.04 | −0.05 | −0.03 | −0.02 | −0.03 | −0.01 | −0.01 | −0.03 | |
| calc | n/a | n/a | 0.28 | 0.18 | 0.11 | 0.35 | 0.30 | 0.13 | 0.16 | 0.18 |
| Growth | −36.2% | −37.3% | +213.6% | −14.3% | −57.5% | +24.7% | +14.3% | |||
| calc | n/a | n/a | 6.73 | 4.44 | 2.84 | 8.86 | 7.65 | 3.28 | 4.06 | 4.61 |
| n/a | −1.02 | −0.07 | −0.77 | −2.37 | −2.42 | −1.25 | 0.57 | 0.03 | −0.40 | |
| Financing | ||||||||||
| n/a | 0.41 | −0.17 | 0.57 | 2.28 | 1.99 | 0.76 | −0.11 | −0.44 | 0.37 | |
| −0.08 | −0.09 | −0.10 | −0.11 | −0.11 | −0.11 | −0.11 | −0.11 | −0.11 | −0.11 | |
| −0.06 | −0.05 | −0.09 | −0.14 | −0.02 | −0.03 | −0.06 | −0.01 | 0.00 | −0.01 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.