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 | 0.68 | 0.65 | 0.75 | 0.82 |
| Growth | −4.0% | +14.4% | +9.6% | |||||||
| Net income | 0.10 | 0.15 | 0.17 | 0.17 | 0.16 | 0.19 | 0.19 | 0.13 | 0.18 | 0.21 |
| Growth | +45.2% | +11.9% | +0.3% | −2.6% | +15.2% | −0.9% | −29.9% | +38.3% | +15.3% | |
| EPS, diluted | 2.32 | 3.03 | 3.24 | 3.23 | 3.08 | 3.48 | 3.46 | 2.45 | 3.44 | 3.97 |
| Growth | +30.6% | +6.9% | −0.3% | −4.6% | +13.0% | −0.6% | −29.2% | +40.4% | +15.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 27.7% | 20.2% | 24.5% | 25.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 29.7% | 32.2% | 29.7% | 28.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.14 | 0.19 | 0.22 | 0.20 | 0.18 | 0.20 | 0.21 | 0.23 | 0.24 | 0.30 |
| Capital expenditure | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.02 | −0.07 |
| Free cash flow | 0.12 | 0.18 | 0.21 | 0.20 | 0.16 | 0.19 | 0.20 | 0.21 | 0.22 | 0.23 |
| Growth | +45.0% | +16.7% | −5.7% | −16.3% | +14.9% | +6.6% | +4.0% | +5.6% | +5.3% | |
| Buybacks | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.01 | −0.02 | −0.03 | −0.05 | −0.01 |
| Dividends paid | −0.06 | −0.06 | −0.07 | −0.08 | −0.09 | −0.09 | −0.09 | −0.10 | −0.10 | −0.10 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.17 | 0.22 | 0.21 | 0.21 | 1.65 | 1.88 | 0.21 | 0.19 | 0.20 | 0.30 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.99 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.79 | n/a |
| Shareholders’ equity | 1.20 | 1.64 | 1.71 | 1.86 | 2.10 | 2.10 | 1.55 | 1.70 | 1.76 | 2.01 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.56 | n/a |
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 | ||||||||||
| 0.14 | 0.19 | 0.22 | 0.20 | 0.18 | 0.20 | 0.21 | 0.23 | 0.24 | 0.30 | |
| Growth | +39.7% | +16.7% | −8.5% | −11.4% | +12.8% | +6.0% | +6.4% | +6.1% | +24.6% | |
| Investment | ||||||||||
| −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.02 | −0.07 | |
| calc | 0.12 | 0.18 | 0.21 | 0.20 | 0.16 | 0.19 | 0.20 | 0.21 | 0.22 | 0.23 |
| Growth | +45.0% | +16.7% | −5.7% | −16.3% | +14.9% | +6.6% | +4.0% | +5.6% | +5.3% | |
| calc | 2.77 | 3.62 | 4.03 | 3.77 | 3.09 | 3.48 | 3.72 | 3.91 | 4.19 | 4.42 |
| −0.12 | 0.13 | 0.02 | −0.16 | −0.40 | −1.53 | −2.14 | 0.34 | −0.84 | −0.18 | |
| Financing | ||||||||||
| 0.01 | −0.27 | −0.25 | −0.05 | 1.66 | 1.56 | 0.26 | −0.58 | 0.60 | −0.02 | |
| −0.06 | −0.06 | −0.07 | −0.08 | −0.09 | −0.09 | −0.09 | −0.10 | −0.10 | −0.10 | |
| −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.01 | −0.02 | −0.03 | −0.05 | −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.