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 | 0.19 | 0.20 | 0.20 | 0.21 | 0.23 | 0.24 | 0.23 | 0.23 | 0.30 | 0.28 |
| Growth | +6.0% | −1.7% | +8.2% | +7.1% | +6.1% | −5.4% | +0.6% | +29.6% | −6.5% | |
| Net income | 0.16 | 0.17 | 0.21 | 0.23 | 0.18 | 0.28 | 0.29 | 0.28 | 0.29 | 0.39 |
| Growth | +6.3% | +21.3% | +8.6% | −21.3% | +54.7% | +4.2% | −0.9% | +1.6% | +35.6% | |
| EPS, diluted | 0.93 | 0.98 | 1.18 | 1.35 | 1.08 | 1.62 | 1.67 | 1.64 | 1.57 | 2.08 |
| Growth | +5.4% | +20.4% | +14.4% | −20.0% | +50.0% | +3.1% | −1.8% | −4.3% | +32.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 86.1% | 86.4% | 106.6% | 107.1% | 78.7% | 114.7% | 126.3% | 124.5% | 97.5% | 141.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.23 | 0.29 | 0.30 | 0.13 | 0.16 | 0.34 | 0.59 | 0.36 | 0.42 | 0.30 |
| Buybacks | −0.02 | 0.00 | −0.10 | −0.11 | −0.04 | −0.04 | 0.00 | −0.08 | −0.03 | −0.07 |
| Dividends paid | −0.07 | −0.08 | −0.09 | −0.09 | −0.09 | −0.11 | −0.12 | −0.12 | −0.13 | −0.14 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.35 | 0.40 | 0.45 | 0.52 | 1.85 | 1.64 | 0.68 | 0.55 | 1.06 | 1.06 |
| Total debt | n/a | n/a | n/a | n/a | 1.30 | 0.62 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 0.55 | 1.02 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 2.12 | 2.23 | 2.25 | 2.34 | 2.62 | 2.71 | 2.58 | 2.76 | 3.20 | 3.49 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.50 | 0.23 | 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 | ||||||||||
| 0.35 | 0.40 | 0.45 | 0.52 | 1.85 | 1.64 | 0.68 | 0.55 | 1.06 | 1.06 | |
| 0.22 | 0.22 | 0.23 | 0.24 | 0.23 | 0.22 | 0.23 | 0.22 | 0.20 | 0.18 | |
| 0.53 | 0.53 | 0.53 | 0.54 | 0.53 | 0.53 | 0.55 | 0.55 | 0.55 | 0.55 | |
| 18.94 | 20.04 | 20.68 | 21.89 | 25.91 | 25.80 | 26.93 | 27.57 | 32.07 | 32.12 | |
| Growth | +5.8% | +3.2% | +5.8% | +18.4% | −0.4% | +4.4% | +2.4% | +16.3% | +0.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 1.30 | 0.62 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | 1.30 | 0.62 | n/a | n/a | n/a | n/a |
| 16.82 | 17.81 | 18.43 | 19.54 | 23.29 | 23.08 | 24.35 | 24.81 | 28.87 | 28.63 | |
| Equity | ||||||||||
| 0.73 | 0.82 | 0.95 | 1.08 | 1.12 | 1.28 | 1.45 | 1.62 | 1.78 | 2.02 | |
| 2.12 | 2.23 | 2.25 | 2.34 | 2.62 | 2.71 | 2.58 | 2.76 | 3.20 | 3.49 | |
| Growth | +5.1% | +0.8% | +4.2% | +11.7% | +3.7% | −4.9% | +7.0% | +15.8% | +9.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 0.55 | 1.02 | n/a | n/a | n/a | n/a |
| 174.1 | 175.3 | 169.9 | 164.3 | 162.5 | 160.5 | 167.0 | 162.0 | 182.2 | 180.0 | |
| calc | 12.18 | 12.72 | 13.23 | 14.26 | 16.11 | 16.90 | 15.45 | 17.04 | 17.55 | 19.39 |
Lines marked calc are worked out here from filed figures; point at one for how.