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 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 |
| Growth | +0.6% | +9.1% | +12.5% | +2.4% | +21.2% | +7.9% | +4.1% | +19.0% | +2.9% | |
| Net income | 0.18 | 0.18 | 0.27 | 0.28 | 0.23 | 0.30 | 0.36 | 0.35 | 0.29 | 0.32 |
| Growth | +0.5% | +54.4% | +2.7% | −18.0% | +30.3% | +20.9% | −1.8% | −19.2% | +10.2% | |
| EPS, diluted | 2.19 | 2.17 | 3.33 | 3.48 | 2.87 | 3.80 | 4.83 | 4.86 | 3.95 | 4.54 |
| Growth | −0.9% | +53.5% | +4.5% | −17.5% | +32.4% | +27.1% | +0.6% | −18.7% | +14.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 687.0% | 686.4% | 971.5% | 886.7% | 710.0% | 763.4% | 855.0% | 806.4% | 547.2% | 585.8% |
| Free cash flow margin | 905.9% | 957.9% | 1,178.7% | 1,359.1% | 974.6% | 846.1% | 1,100.0% | 868.4% | 622.8% | 676.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.23 | 0.25 | 0.34 | 0.43 | 0.32 | 0.33 | 0.47 | 0.38 | 0.33 | 0.37 |
| Capital expenditure | −0.00 | −0.00 | −0.01 | −0.01 | −0.01 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 |
| Free cash flow | 0.23 | 0.25 | 0.33 | 0.43 | 0.31 | 0.33 | 0.46 | 0.38 | 0.33 | 0.36 |
| Growth | +6.4% | +34.3% | +29.7% | −26.6% | +5.2% | +40.3% | −17.8% | −14.6% | +11.7% | |
| Buybacks | −0.05 | 0.00 | −0.04 | −0.04 | −0.02 | −0.17 | −0.14 | −0.02 | −0.08 | −0.18 |
| Dividends paid | −0.06 | −0.07 | −0.08 | −0.10 | −0.10 | −0.10 | −0.10 | −0.10 | −0.10 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.19 | 0.53 | 0.60 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Total debt | 0.12 | 0.19 | 0.19 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Net cash (debt) | 1.07 | 0.34 | 0.41 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1.83 | 1.97 | 2.12 | 2.29 | 2.42 | 2.45 | 2.47 | 2.74 | 2.85 | 2.93 |
| Debt to equity | 0.07 | 0.10 | 0.09 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 |
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 | 0.25 | 0.34 | 0.43 | 0.32 | 0.33 | 0.47 | 0.38 | 0.33 | 0.37 | |
| Growth | +6.2% | +35.2% | +29.3% | −26.4% | +4.5% | +39.8% | −17.7% | −14.4% | +12.0% | |
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | |
| Investment | ||||||||||
| −0.00 | −0.00 | −0.01 | −0.01 | −0.01 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | |
| calc | 0.23 | 0.25 | 0.33 | 0.43 | 0.31 | 0.33 | 0.46 | 0.38 | 0.33 | 0.36 |
| Growth | +6.4% | +34.3% | +29.7% | −26.6% | +5.2% | +40.3% | −17.8% | −14.6% | +11.7% | |
| calc | 2.89 | 3.03 | 4.04 | 5.33 | 3.94 | 4.21 | 6.21 | 5.23 | 4.50 | 5.24 |
| −0.85 | −0.90 | −1.13 | −1.38 | −0.24 | −0.86 | −1.85 | −1.48 | 0.18 | −0.86 | |
| Financing | ||||||||||
| 1.09 | 0.00 | 0.86 | 0.94 | 0.75 | 1.55 | 0.09 | 0.76 | −0.30 | 0.87 | |
| −0.06 | −0.07 | −0.08 | −0.10 | −0.10 | −0.10 | −0.10 | −0.10 | −0.10 | −0.09 | |
| −0.05 | 0.00 | −0.04 | −0.04 | −0.02 | −0.17 | −0.14 | −0.02 | −0.08 | −0.18 | |
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.