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 | 0.83 | 0.97 | 1.06 | 0.13 | 0.10 | 0.11 | 0.00 | 0.00 | 1.53 | 1.59 |
| Growth | +17.3% | +8.7% | −87.8% | −19.8% | +6.5% | −100.0% | +4.1% | |||
| Operating income | 0.48 | 0.61 | 0.59 | 0.72 | 0.81 | 0.84 | 1.03 | 1.07 | 1.13 | 1.20 |
| Net income | 0.29 | 0.38 | 0.34 | 0.39 | 0.51 | 0.53 | 0.68 | 0.73 | 0.78 | 0.83 |
| Growth | +31.6% | −10.8% | +15.1% | +29.4% | +5.6% | +28.2% | +7.2% | +6.9% | +5.2% | |
| EPS, diluted | 1.60 | 1.79 | 1.58 | 1.81 | 2.30 | 2.26 | 2.70 | 2.77 | 2.87 | 2.95 |
| Growth | +11.9% | −11.7% | +14.6% | +27.1% | −1.7% | +19.5% | +2.6% | +3.6% | +2.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 58.0% | 62.3% | 56.2% | 558.8% | 785.7% | 767.4% | n/a | n/a | 73.8% | 75.3% |
| Net margin | 34.9% | 39.2% | 32.2% | 304.4% | 491.0% | 486.9% | n/a | n/a | 51.2% | 51.7% |
| Free cash flow margin | 62.1% | 61.6% | 62.0% | 584.4% | 415.2% | 720.1% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.51 | 0.60 | 0.65 | 0.75 | 0.43 | 0.80 | 0.92 | 1.01 | 1.07 | 1.13 |
| Capital expenditure | −0.00 | −0.00 | −0.00 | 0.00 | −0.00 | −0.01 | n/a | n/a | n/a | n/a |
| Free cash flow | 0.51 | 0.60 | 0.65 | 0.75 | 0.43 | 0.79 | n/a | n/a | n/a | n/a |
| Growth | +16.5% | +9.3% | +14.7% | −43.0% | +84.7% | |||||
| Dividends paid | −0.43 | −0.53 | −0.55 | −0.59 | −0.23 | −0.63 | −0.77 | −0.83 | −0.83 | −0.87 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.04 | 0.03 | 0.03 | 0.03 | 0.49 | 0.72 | 0.24 | 0.68 | 0.46 | 0.22 |
| Total debt | 4.66 | 4.44 | 5.85 | n/a | 5.75 | 6.55 | 6.13 | 6.63 | 7.74 | 7.20 |
| Net cash (debt) | −4.63 | −4.41 | −5.83 | n/a | −5.27 | −5.83 | −5.89 | −5.94 | −7.27 | −6.98 |
| Shareholders’ equity | 2.43 | 2.46 | 2.27 | 2.07 | 2.68 | 3.39 | 4.12 | 4.16 | 4.27 | 4.63 |
| Debt to equity | 1.92 | 1.81 | 2.58 | n/a | 2.15 | 1.93 | 1.49 | 1.59 | 1.81 | 1.56 |
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 | ||||||||||
| 0.04 | 0.03 | 0.03 | 0.03 | 0.49 | 0.72 | 0.24 | 0.68 | 0.46 | 0.22 | |
| 0.12 | 0.11 | 0.10 | 0.09 | 0.08 | 0.01 | n/a | n/a | n/a | n/a | |
| 0.08 | 0.08 | 0.02 | 0.02 | 0.00 | n/a | n/a | n/a | n/a | n/a | |
| 7.37 | 7.25 | 8.58 | 8.43 | 9.03 | 10.69 | 10.93 | 11.81 | 13.08 | 12.91 | |
| Growth | −1.7% | +18.4% | −1.7% | +7.1% | +18.3% | +2.2% | +8.0% | +10.8% | −1.3% | |
| Liabilities | ||||||||||
| 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 4.66 | 4.44 | 5.85 | n/a | 5.75 | 6.55 | 6.13 | 6.63 | 7.74 | 7.20 | |
| calc | 4.66 | 4.44 | 5.85 | n/a | 5.75 | 6.55 | 6.13 | 6.63 | 7.74 | 7.20 |
| 4.94 | 4.79 | 6.31 | 6.36 | 6.36 | 7.30 | 6.81 | 7.30 | 8.43 | 7.90 | |
| Equity | ||||||||||
| −1.33 | −1.48 | −1.69 | −1.89 | −1.61 | −1.77 | −1.80 | −1.90 | −1.94 | −1.99 | |
| 2.43 | 2.46 | 2.27 | 2.07 | 2.68 | 3.39 | 4.12 | 4.16 | 4.27 | 4.63 | |
| Growth | +1.0% | −7.8% | −8.4% | +29.0% | +26.7% | +21.5% | +0.9% | +2.7% | +8.4% | |
| Per share and net cash | ||||||||||
| calc | −4.63 | −4.41 | −5.83 | n/a | −5.27 | −5.83 | −5.89 | −5.94 | −7.27 | −6.98 |
| 207.8 | 212.7 | 214.2 | 214.7 | 232.5 | 247.2 | 260.7 | 270.9 | 274.4 | 283.0 | |
| calc | 11.71 | 11.56 | 10.58 | 9.66 | 11.51 | 13.71 | 15.79 | 15.34 | 15.55 | 16.35 |
Lines marked calc are worked out here from filed figures; point at one for how.