Closing prices at the end of each trading day, from 13 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 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.10 | n/a | n/a | n/a | n/a |
| Growth | +3.4% | +18.3% | +11.3% | +6.3% | +23.8% | |||||
| Operating income | n/a | n/a | n/a | n/a | n/a | 0.05 | 0.06 | 0.21 | 0.10 | 0.05 |
| Net income | 1.16 | 1.26 | 1.76 | 1.58 | 1.09 | 2.52 | 2.25 | 2.07 | 1.89 | 2.16 |
| Growth | +8.6% | +39.3% | −10.1% | −30.8% | +130.4% | −10.9% | −7.6% | −8.7% | +13.9% | |
| EPS, diluted | 0.87 | 1.00 | 1.54 | 1.50 | 1.03 | 2.49 | 2.28 | 2.11 | 1.93 | 2.30 |
| Growth | +14.9% | +54.0% | −2.6% | −31.3% | +141.7% | −8.4% | −7.5% | −8.5% | +19.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | 44.2% | n/a | n/a | n/a | n/a |
| Net margin | 2,005.2% | 2,105.0% | 2,477.5% | 2,002.5% | 1,302.4% | 2,424.0% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.04 | 2.30 | 2.28 | 2.58 | 2.32 | 3.03 | 3.10 | 2.31 | 1.60 | 2.18 |
| Buybacks | −0.84 | −1.28 | −2.12 | −1.10 | 0.00 | −0.47 | −0.23 | −0.25 | −0.35 | −1.07 |
| Dividends paid | −0.32 | −0.35 | −0.45 | −0.58 | −0.60 | −0.61 | −0.66 | −0.79 | −0.89 | −0.91 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.45 | 3.98 | 3.54 | 4.11 | 17.96 | 29.41 | 11.23 | 6.80 | 10.71 | 10.91 |
| Total debt | 7.76 | 8.13 | 12.42 | 7.88 | 3.57 | 2.41 | 2.28 | 2.33 | 5.99 | 4.13 |
| Net cash (debt) | −2.31 | −4.15 | −8.89 | −3.77 | 14.39 | 27.00 | 8.94 | 4.47 | 4.72 | 6.77 |
| Shareholders’ equity | 16.66 | 16.19 | 15.09 | 16.30 | 18.11 | 18.33 | 15.95 | 17.43 | 17.88 | 19.04 |
| Debt to equity | 0.47 | 0.50 | 0.82 | 0.48 | 0.20 | 0.13 | 0.14 | 0.13 | 0.34 | 0.22 |
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 | ||||||||||
| 5.45 | 3.98 | 3.54 | 4.11 | 17.96 | 29.41 | 11.23 | 6.80 | 10.71 | 10.91 | |
| 2.10 | 2.06 | 2.05 | 1.96 | 1.90 | 1.81 | 1.72 | 1.64 | 1.67 | 1.66 | |
| 4.90 | 4.90 | 4.83 | 4.85 | 5.19 | 5.74 | 5.73 | 5.73 | 5.73 | 5.73 | |
| 125.97 | 124.29 | 125.69 | 126.24 | 147.39 | 162.94 | 155.22 | 152.19 | 157.30 | 158.81 | |
| Growth | −1.3% | +1.1% | +0.4% | +16.8% | +10.5% | −4.7% | −1.9% | +3.4% | +1.0% | |
| Liabilities | ||||||||||
| 7.76 | 8.13 | 12.42 | 7.88 | 3.57 | 2.41 | 2.28 | 2.33 | 5.99 | 4.13 | |
| calc | 7.76 | 8.13 | 12.42 | 7.88 | 3.57 | 2.41 | 2.28 | 2.33 | 5.99 | 4.13 |
| 109.30 | 108.10 | 110.60 | 109.95 | 129.28 | 144.61 | 139.27 | 134.70 | 139.39 | 139.71 | |
| Equity | ||||||||||
| 0.67 | 1.63 | 2.83 | 3.75 | 3.77 | 5.55 | 7.00 | 8.19 | 9.06 | 10.21 | |
| 16.66 | 16.19 | 15.09 | 16.30 | 18.11 | 18.33 | 15.95 | 17.43 | 17.88 | 19.04 | |
| Growth | −2.8% | −6.8% | +8.0% | +11.1% | +1.2% | −13.0% | +9.3% | +2.6% | +6.5% | |
| Per share and net cash | ||||||||||
| calc | −2.31 | −4.15 | −8.89 | −3.77 | 14.39 | 27.00 | 8.94 | 4.47 | 4.72 | 6.77 |
| 1,205 | 1,123 | 1,018 | 957.4 | 960.7 | 937.1 | 934.6 | 918.9 | 905.5 | 863.5 | |
| calc | 13.83 | 14.42 | 14.83 | 17.02 | 18.85 | 19.56 | 17.06 | 18.97 | 19.75 | 22.05 |
Lines marked calc are worked out here from filed figures; point at one for how.