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 | 1.13 | 1.20 | 0.09 | 0.09 | 0.08 | 0.08 | 0.09 | 0.09 | 0.11 | 0.12 |
| Growth | +6.8% | −92.9% | +4.5% | −9.1% | +3.0% | +10.3% | +1.8% | +13.6% | +14.4% | |
| Net income | 0.30 | 0.36 | 0.45 | 0.44 | 0.33 | 0.44 | 0.58 | 0.60 | 0.58 | 0.65 |
| Growth | +19.7% | +24.9% | −2.5% | −25.3% | +33.8% | +30.7% | +3.3% | −2.6% | +11.3% | |
| EPS, diluted | 4.70 | 5.51 | 6.90 | 6.84 | 5.10 | 6.76 | 8.81 | 9.10 | 8.87 | 9.92 |
| Growth | +17.2% | +25.2% | −0.9% | −25.4% | +32.5% | +30.3% | +3.3% | −2.5% | +11.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 27.0% | 30.3% | 534.0% | 498.5% | 409.5% | 532.0% | 630.3% | 639.5% | 548.4% | 533.5% |
| Free cash flow margin | 34.1% | 41.9% | 567.1% | 480.3% | 530.2% | 699.3% | 674.8% | 342.5% | 811.2% | 104.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.44 | 0.54 | 0.56 | 0.63 | 0.52 | 0.65 | 0.72 | 0.48 | 0.99 | 0.27 |
| Capital expenditure | −0.05 | −0.03 | −0.08 | −0.21 | −0.10 | −0.07 | −0.10 | −0.16 | −0.13 | −0.15 |
| Free cash flow | 0.38 | 0.50 | 0.48 | 0.43 | 0.43 | 0.58 | 0.62 | 0.32 | 0.86 | 0.13 |
| Growth | +31.2% | −4.1% | −11.5% | +0.3% | +35.8% | +6.5% | −48.4% | +169.1% | −85.2% | |
| Buybacks | −0.00 | −0.10 | −0.10 | −0.07 | −0.02 | −0.00 | −0.00 | −0.04 | −0.06 | −0.16 |
| Dividends paid | −0.13 | −0.14 | −0.17 | −0.18 | −0.18 | −0.19 | −0.21 | −0.23 | −0.24 | −0.26 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 3.79 | 10.29 | 16.58 | 12.03 | 8.69 | 10.23 | 8.87 |
| Shareholders’ equity | 3.00 | 3.30 | 3.37 | 3.91 | 4.29 | 4.44 | 3.14 | 3.72 | 3.90 | 4.57 |
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 | ||||||||||
| n/a | n/a | n/a | 3.79 | 10.29 | 16.58 | 12.03 | 8.69 | 10.23 | 8.87 | |
| 0.53 | 0.52 | 0.55 | 1.01 | 1.05 | 1.05 | 1.10 | 1.19 | 1.25 | 1.31 | |
| 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | n/a | n/a | n/a | |
| 30.20 | 31.75 | 32.29 | 34.03 | 42.39 | 50.88 | 52.89 | 50.85 | 52.52 | 53.04 | |
| Growth | +5.1% | +1.7% | +5.4% | +24.6% | +20.0% | +4.0% | −3.9% | +3.3% | +1.0% | |
| Liabilities | ||||||||||
| 27.19 | 28.45 | 28.92 | 30.12 | 38.10 | 46.44 | 49.76 | 47.13 | 48.62 | 48.47 | |
| Equity | ||||||||||
| 1.99 | 2.19 | 2.44 | 2.67 | 2.75 | 2.96 | 3.31 | 3.66 | 3.95 | 4.31 | |
| 3.00 | 3.30 | 3.37 | 3.91 | 4.29 | 4.44 | 3.14 | 3.72 | 3.90 | 4.57 | |
| Growth | +9.8% | +2.2% | +16.1% | +9.7% | +3.4% | −29.3% | +18.5% | +4.9% | +17.3% | |
| Per share and net cash | ||||||||||
| 63.8 | 63.7 | 63.0 | 62.7 | 63.2 | 64.0 | 64.4 | 64.2 | 64.2 | 63.2 | |
| calc | 47.10 | 51.79 | 53.48 | 62.41 | 67.96 | 69.34 | 48.74 | 57.89 | 60.69 | 72.36 |
Lines marked calc are worked out here from filed figures; point at one for how.