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 | 4.20 | 4.47 | 4.91 | 5.16 | 5.34 | 6.32 | 6.85 | 6.83 | 6.51 | 6.95 |
| Growth | +6.4% | +9.9% | +5.1% | +3.4% | +18.4% | +8.4% | −0.2% | −4.7% | +6.7% | |
| Operating income | 0.62 | 0.81 | 0.90 | 0.94 | 0.85 | 1.35 | 1.62 | 1.35 | 1.49 | 1.48 |
| Net income | 0.46 | 0.68 | 0.32 | 1.07 | 0.72 | 1.21 | 1.25 | 1.24 | 1.29 | 1.30 |
| Growth | +48.1% | −53.8% | +238.9% | −32.9% | +68.3% | +3.6% | −1.1% | +4.0% | +1.1% | |
| EPS, diluted | 1.40 | 2.10 | 0.97 | 3.37 | 2.30 | 3.94 | 4.18 | 4.19 | 4.43 | 4.57 |
| Growth | +50.0% | −53.8% | +247.4% | −31.8% | +71.3% | +6.1% | +0.2% | +5.7% | +3.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.6% | 18.0% | 18.4% | 18.2% | 15.8% | 21.3% | 23.6% | 19.8% | 22.9% | 21.3% |
| Net margin | 11.0% | 15.3% | 6.4% | 20.7% | 13.5% | 19.1% | 18.3% | 18.1% | 19.8% | 18.8% |
| Free cash flow margin | 15.6% | 15.9% | 18.5% | 16.8% | 15.0% | 20.5% | 14.9% | 21.6% | 21.1% | 16.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.79 | 0.89 | 1.09 | 1.02 | 0.92 | 1.49 | 1.31 | 1.77 | 1.75 | 1.56 |
| Capital expenditure | −0.14 | −0.18 | −0.18 | −0.16 | −0.12 | −0.19 | −0.29 | −0.30 | −0.38 | −0.41 |
| Free cash flow | 0.65 | 0.71 | 0.91 | 0.87 | 0.80 | 1.30 | 1.02 | 1.47 | 1.37 | 1.15 |
| Growth | +9.0% | +27.6% | −4.8% | −7.4% | +61.7% | −21.3% | +44.4% | −6.9% | −16.1% | |
| Buybacks | −0.43 | −0.19 | −0.42 | −0.72 | −0.47 | −0.79 | −1.14 | −0.58 | −1.15 | −0.43 |
| Dividends paid | −0.15 | −0.17 | −0.19 | −0.21 | −0.22 | −0.24 | −0.25 | −0.27 | −0.27 | −0.28 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.29 | 2.68 | 2.25 | 1.38 | 1.44 | 1.48 | 1.05 | 1.59 | 1.33 | 1.79 |
| Total debt | 1.90 | 1.80 | 1.80 | 1.79 | 2.28 | 2.73 | 2.73 | 2.74 | 3.35 | 3.05 |
| Net cash (debt) | 0.39 | 0.88 | 0.45 | −0.41 | −0.84 | −1.25 | −1.68 | −1.15 | −2.02 | −1.26 |
| Shareholders’ equity | 4.24 | 4.83 | 4.57 | 4.75 | 4.87 | 5.39 | 5.31 | 5.85 | 5.90 | 6.74 |
| Debt to equity | 0.45 | 0.37 | 0.39 | 0.38 | 0.47 | 0.51 | 0.52 | 0.47 | 0.57 | 0.45 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Oct 2016 | FY2017 31 Oct 2017 | FY2018 31 Oct 2018 | FY2019 31 Oct 2019 | FY2020 31 Oct 2020 | FY2021 31 Oct 2021 | FY2022 31 Oct 2022 | FY2023 31 Oct 2023 | FY2024 31 Oct 2024 | FY2025 31 Oct 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.29 | 2.68 | 2.25 | 1.38 | 1.44 | 1.48 | 1.05 | 1.59 | 1.33 | 1.79 | |
| 0.63 | 0.72 | 0.78 | 0.93 | 1.04 | 1.17 | 1.41 | 1.29 | 1.32 | 1.49 | |
| 0.53 | 0.58 | 0.64 | 0.68 | 0.72 | 0.83 | 1.04 | 1.03 | 0.97 | 1.03 | |
| 0.64 | 0.76 | 0.82 | 0.85 | 0.85 | 0.95 | 1.10 | 1.27 | 1.78 | 2.02 | |
| 2.52 | 2.61 | 2.97 | 3.59 | 3.60 | 3.98 | 3.95 | 3.96 | 4.48 | 4.47 | |
| 7.79 | 8.43 | 8.54 | 9.45 | 9.63 | 10.71 | 10.53 | 10.76 | 11.85 | 12.73 | |
| Growth | +8.1% | +1.4% | +10.7% | +1.9% | +11.2% | −1.6% | +2.2% | +10.1% | +7.4% | |
| Liabilities | ||||||||||
| 1.90 | 1.80 | 1.80 | 1.79 | 2.28 | 2.73 | 2.73 | 2.74 | 3.35 | 3.05 | |
| calc | 1.90 | 1.80 | 1.80 | 1.79 | 2.28 | 2.73 | 2.73 | 2.74 | 3.35 | 3.05 |
| 3.55 | 3.59 | 3.97 | 4.70 | 4.75 | 5.32 | 5.23 | 4.92 | 5.95 | 5.99 | |
| Equity | ||||||||||
| 6.09 | −0.13 | −0.34 | −0.02 | 0.08 | 0.35 | 0.32 | 0.78 | 0.75 | 1.39 | |
| 4.24 | 4.83 | 4.57 | 4.75 | 4.87 | 5.39 | 5.31 | 5.85 | 5.90 | 6.74 | |
| Growth | +13.9% | −5.5% | +4.0% | +2.6% | +10.6% | −1.6% | +10.2% | +0.9% | +14.3% | |
| Per share and net cash | ||||||||||
| calc | 0.39 | 0.88 | 0.45 | −0.41 | −0.84 | −1.25 | −1.68 | −1.15 | −2.02 | −1.26 |
| 614.0 | 322.0 | 318.0 | 309.0 | 306.0 | 302.0 | 295.3 | 292.1 | 285.2 | 283.1 | |
| calc | 6.91 | 15.00 | 14.36 | 15.37 | 15.92 | 17.84 | 17.97 | 20.01 | 20.68 | 23.82 |
Lines marked calc are worked out here from filed figures; point at one for how.