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 | 0.75 | 0.77 | 0.73 | 0.72 | 0.79 | 0.84 | 0.81 | 0.88 |
| Growth | +2.8% | −4.3% | −2.4% | +10.8% | +5.5% | −3.4% | +8.9% | |||
| Net income | 0.23 | 0.18 | 0.26 | 0.28 | 0.19 | 0.27 | 0.27 | 0.23 | 0.23 | 0.28 |
| Growth | −20.2% | +43.9% | +7.6% | −34.7% | +43.1% | −0.0% | −11.6% | −2.1% | +20.0% | |
| EPS, diluted | 1.65 | 1.32 | 1.93 | 2.13 | 1.43 | 2.05 | 2.08 | 1.84 | 1.79 | 2.20 |
| Growth | −20.0% | +46.2% | +10.4% | −32.9% | +43.4% | +1.5% | −11.5% | −2.7% | +22.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 35.5% | 37.1% | 25.3% | 37.1% | 33.5% | 28.1% | 28.5% | 31.4% |
| Free cash flow margin | n/a | n/a | 42.3% | 34.9% | 24.0% | 55.4% | 52.6% | 28.6% | 35.7% | 34.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.22 | 0.27 | 0.35 | 0.30 | 0.21 | 0.42 | 0.43 | 0.26 | 0.32 | 0.34 |
| Capital expenditure | −0.02 | −0.01 | −0.04 | −0.03 | −0.03 | −0.02 | −0.01 | −0.02 | −0.03 | −0.03 |
| Free cash flow | 0.20 | 0.26 | 0.32 | 0.27 | 0.18 | 0.40 | 0.42 | 0.24 | 0.29 | 0.30 |
| Growth | +27.0% | +21.5% | −15.3% | −34.1% | +125.2% | +5.2% | −42.7% | +20.8% | +5.0% | |
| Buybacks | n/a | n/a | −0.13 | −0.14 | −0.01 | −0.08 | −0.01 | n/a | −0.04 | −0.10 |
| Dividends paid | −0.09 | −0.12 | −0.13 | −0.14 | −0.14 | −0.13 | −0.13 | −0.13 | −0.13 | −0.13 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.05 | 1.03 | 1.00 | 0.69 | 1.04 | 1.26 | 0.53 | 1.74 | 1.17 | 1.48 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 0.53 | n/a | n/a | n/a |
| Shareholders’ equity | 2.48 | 2.53 | 2.52 | 2.64 | 2.74 | 2.66 | 2.27 | 2.49 | 2.62 | 2.77 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 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 | ||||||||||
| 1.05 | 1.03 | 1.00 | 0.69 | 1.04 | 1.26 | 0.53 | 1.74 | 1.17 | 1.48 | |
| 0.30 | 0.29 | 0.30 | 0.32 | 0.32 | 0.32 | 0.28 | 0.28 | 0.29 | 0.30 | |
| 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| 19.66 | 20.55 | 20.70 | 20.17 | 22.66 | 24.99 | 24.58 | 24.93 | 23.83 | 23.96 | |
| Growth | +4.5% | +0.7% | −2.6% | +12.4% | +10.3% | −1.7% | +1.4% | −4.4% | +0.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | n/a | n/a | n/a |
| 17.19 | 18.02 | 18.17 | 17.53 | 19.92 | 22.34 | 22.31 | 22.44 | 21.21 | 21.19 | |
| Equity | ||||||||||
| 0.08 | 0.14 | 0.29 | 0.44 | 0.47 | 0.60 | 0.74 | 0.84 | 0.93 | 1.08 | |
| 2.48 | 2.53 | 2.52 | 2.64 | 2.74 | 2.66 | 2.27 | 2.49 | 2.62 | 2.77 | |
| Growth | +2.3% | −0.3% | +4.6% | +3.9% | −3.2% | −14.6% | +9.6% | +5.3% | +5.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 0.53 | n/a | n/a | n/a |
| 139.5 | 139.6 | 134.9 | 129.9 | 129.9 | 127.5 | 127.4 | 127.6 | 126.4 | 122.7 | |
| calc | 17.75 | 18.14 | 18.72 | 20.32 | 21.12 | 20.84 | 17.82 | 19.48 | 20.70 | 22.57 |
Lines marked calc are worked out here from filed figures; point at one for how.