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 | 1.29 | 1.36 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Growth | +5.4% | −99.3% | +3.7% | +0.7% | −4.8% | +21.9% | −0.1% | −7.8% | −8.6% | |
| Operating income | 0.42 | 0.47 | 0.51 | 0.48 | 0.49 | 0.53 | 0.60 | 0.58 | 0.70 | 0.90 |
| Net income | 0.41 | 0.43 | 0.39 | 0.46 | 0.60 | 0.52 | 0.43 | 0.43 | 0.81 | 0.70 |
| Growth | +4.4% | −9.9% | +19.0% | +29.0% | −14.0% | −16.0% | −0.5% | +88.4% | −13.4% | |
| EPS, diluted | 6.27 | 6.57 | 5.90 | 6.66 | 8.69 | 7.51 | 6.27 | 6.32 | 11.54 | 10.40 |
| Growth | +4.8% | −10.2% | +12.9% | +30.5% | −13.6% | −16.5% | +0.8% | +82.6% | −9.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | 10,130.2% | 10,515.7% | 12,105.7% | 14,060.1% |
| Operating margin | 32.5% | 34.7% | 5,575.4% | 5,050.0% | 5,120.2% | 5,799.9% | 5,343.6% | 5,249.7% | 6,849.4% | 9,586.6% |
| Net margin | 32.1% | 31.8% | 4,248.6% | 4,875.1% | 6,244.3% | 5,643.4% | 3,887.1% | 3,869.4% | 7,903.6% | 7,491.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.72 | 0.77 | 0.83 | 0.92 | 0.80 | 0.91 | 0.98 | 0.98 | 1.07 | 1.07 |
| Buybacks | −0.00 | 0.00 | −0.05 | −0.06 | −0.27 | −0.01 | −0.19 | −0.10 | 0.00 | 0.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.06 | 0.04 | 0.13 | 0.07 | 0.07 | 0.05 | 0.03 | 0.39 | 0.07 | 0.08 |
| Total debt | 2.19 | 2.01 | 1.81 | 0.99 | 0.64 | 0.64 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −2.13 | −1.96 | −1.67 | −0.92 | −0.57 | −0.59 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 6.19 | 6.28 | 6.27 | 6.22 | 6.00 | 5.99 | 5.72 | 5.42 | 5.54 | 5.54 |
| Debt to equity | 0.35 | 0.32 | 0.29 | 0.16 | 0.11 | 0.11 | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.06 | 0.04 | 0.13 | 0.07 | 0.07 | 0.05 | 0.03 | 0.39 | 0.07 | 0.08 | |
| 12.22 | 12.50 | 12.38 | 12.71 | 12.94 | 13.00 | 12.37 | 12.36 | 12.93 | 13.16 | |
| Growth | +2.3% | −0.9% | +2.6% | +1.8% | +0.5% | −4.8% | −0.1% | +4.6% | +1.8% | |
| Liabilities | ||||||||||
| 2.19 | 2.01 | 1.81 | 0.99 | 0.64 | 0.64 | n/a | n/a | n/a | n/a | |
| calc | 2.19 | 2.01 | 1.81 | 0.99 | 0.64 | 0.64 | n/a | n/a | n/a | n/a |
| 5.88 | 6.06 | 5.95 | 6.26 | 6.72 | 6.79 | 6.45 | 6.74 | 7.18 | 7.42 | |
| Equity | ||||||||||
| 6.19 | 6.28 | 6.27 | 6.22 | 6.00 | 5.99 | 5.72 | 5.42 | 5.54 | 5.54 | |
| Growth | +1.4% | −0.2% | −0.7% | −3.5% | −0.1% | −4.6% | −5.1% | +2.1% | +0.1% | |
| Per share and net cash | ||||||||||
| calc | −2.13 | −1.96 | −1.67 | −0.92 | −0.57 | −0.59 | n/a | n/a | n/a | n/a |
| 65.5 | 66.1 | 65.9 | 66.1 | 65.0 | 65.2 | 64.6 | 64.2 | 64.3 | 64.4 | |
| calc | 94.50 | 95.03 | 95.11 | 94.12 | 92.32 | 91.86 | 88.48 | 84.46 | 86.14 | 85.99 |
Lines marked calc are worked out here from filed figures; point at one for how.