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 | 0.17 | 0.19 | 0.20 | 0.21 | 0.20 | 0.21 | 0.27 | 0.23 | 0.25 | 0.24 |
| Growth | +7.2% | +7.9% | +3.8% | −4.6% | +6.9% | +26.5% | −13.1% | +5.3% | −3.1% | |
| Operating income | n/a | 0.39 | 0.48 | 0.52 | 0.42 | 0.48 | 1.08 | 1.24 | 1.24 | 1.47 |
| Net income | 0.21 | 0.26 | 0.36 | 0.38 | 0.22 | 0.41 | 0.64 | 0.87 | 0.77 | 1.00 |
| Growth | +23.3% | +41.1% | +6.2% | −42.4% | +85.3% | +57.6% | +34.7% | −11.4% | +30.5% | |
| EPS, diluted | 2.16 | 2.67 | 3.81 | 4.06 | 2.35 | 4.42 | 3.72 | 4.91 | 4.37 | 5.90 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 212.3% | 241.0% | 251.8% | 210.2% | 225.7% | 401.5% | 529.2% | 504.3% | 617.8% |
| Net margin | 119.5% | 137.4% | 179.6% | 183.7% | 111.0% | 192.5% | 239.8% | 371.8% | 312.9% | 421.4% |
| Free cash flow margin | 206.1% | 223.9% | 217.5% | 133.5% | 180.8% | 316.4% | 486.5% | 402.0% | 557.0% | 423.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.40 | 0.44 | 0.47 | 0.30 | 0.38 | 0.69 | 1.34 | 0.98 | 1.40 | 1.06 |
| Capital expenditure | −0.04 | −0.03 | −0.03 | −0.03 | −0.02 | −0.02 | −0.03 | −0.04 | −0.04 | −0.05 |
| Free cash flow | 0.36 | 0.42 | 0.44 | 0.28 | 0.36 | 0.67 | 1.31 | 0.94 | 1.37 | 1.01 |
| Growth | +16.5% | +4.8% | −36.3% | +29.2% | +87.0% | +94.5% | −28.2% | +45.8% | −26.3% | |
| Buybacks | −0.01 | −0.01 | −0.01 | −0.01 | −0.08 | 0.00 | −0.32 | −0.11 | −0.07 | −0.59 |
| Dividends paid | −0.09 | −0.09 | −0.11 | −0.14 | −0.14 | −0.14 | −0.25 | −0.28 | −0.27 | −0.27 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.22 | 0.26 | 0.33 | 0.26 | 0.26 | 0.46 | 0.84 | 1.72 | 2.07 | 2.45 |
| Total debt | 0.23 | 0.23 | 0.23 | 0.54 | 0.57 | 0.56 | 1.07 | 1.05 | 0.91 | 0.74 |
| Net cash (debt) | −0.01 | 0.03 | 0.10 | −0.28 | −0.30 | −0.10 | −0.23 | 0.67 | 1.17 | 1.71 |
| Shareholders’ equity | 2.53 | 2.70 | 2.89 | 3.21 | 3.23 | 3.44 | 8.06 | 8.69 | 9.13 | 9.49 |
| Debt to equity | 0.09 | 0.08 | 0.08 | 0.17 | 0.18 | 0.16 | 0.13 | 0.12 | 0.10 | 0.08 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 212.3% | 241.0% | 251.8% | 210.2% | 225.7% | 401.5% | 529.2% | 504.3% | 617.8% | |
| 175.0% | 190.3% | 220.1% | 233.7% | 140.9% | 251.3% | 297.0% | 464.6% | 413.9% | 529.5% | |
| 119.5% | 137.4% | 179.6% | 183.7% | 111.0% | 192.5% | 239.8% | 371.8% | 312.9% | 421.4% | |
| 206.1% | 223.9% | 217.5% | 133.5% | 180.8% | 316.4% | 486.5% | 402.0% | 557.0% | 423.8% | |
| Spending | ||||||||||
| 23.5% | 15.4% | 16.4% | 12.3% | 10.7% | 7.8% | 10.7% | 17.3% | 14.6% | 20.8% | |
| 31.7% | 27.8% | 18.4% | 21.4% | 21.2% | 23.4% | 19.3% | 20.0% | 24.4% | 20.4% | |
| Returns | ||||||||||
| 8.2% | 9.5% | 12.5% | 11.9% | 6.8% | 11.9% | 8.0% | 10.0% | 8.4% | 10.6% | |
| 0.8% | 1.0% | 1.3% | 1.3% | 0.7% | 1.2% | 0.9% | 1.2% | 1.0% | 1.2% | |
| Balance and payout | ||||||||||
| 0.09 | 0.08 | 0.08 | 0.17 | 0.18 | 0.16 | 0.13 | 0.12 | 0.10 | 0.08 | |
| 90.3% | 89.8% | 89.5% | 89.4% | 90.1% | 90.2% | 88.7% | 88.4% | 88.4% | 88.7% | |
| 43.2% | 37.0% | 31.9% | 36.8% | 65.7% | 35.4% | 38.5% | 32.1% | 35.7% | 26.6% | |
| 28.2% | 25.5% | 29.1% | 55.3% | 61.7% | 21.5% | 43.6% | 41.2% | 24.8% | 85.3% | |