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 | 5.85 | 7.30 | 9.03 | 11.17 | 12.87 | 15.79 | 17.61 | 19.41 | 21.51 | 23.77 |
| Growth | +24.7% | +23.7% | +23.7% | +15.2% | +22.7% | +11.5% | +10.2% | +10.8% | +10.5% | |
| Operating income | 1.49 | 2.17 | 2.84 | 3.27 | 4.24 | 5.80 | 6.10 | 6.65 | 6.74 | 8.71 |
| Net income | 1.17 | 1.69 | 2.59 | 2.95 | 5.26 | 4.82 | 4.76 | 5.43 | 5.56 | 7.13 |
| Growth | +44.9% | +53.0% | +13.9% | +78.2% | −8.3% | −1.4% | +14.1% | +2.4% | +28.2% | |
| EPS, diluted | 2.32 | 3.38 | 5.20 | 6.00 | 10.83 | 10.02 | 10.10 | 11.82 | 12.36 | 16.70 |
| Growth | +45.7% | +53.8% | +15.4% | +80.5% | −7.5% | +0.8% | +17.0% | +4.6% | +35.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 86.0% | 86.2% | 86.8% | 85.0% | 86.6% | 88.2% | 87.7% | 87.9% | 89.0% | 89.3% |
| Operating margin | 25.5% | 29.7% | 31.5% | 29.3% | 32.9% | 36.8% | 34.6% | 34.3% | 31.3% | 36.6% |
| Net margin | 20.0% | 23.2% | 28.7% | 26.4% | 40.9% | 30.5% | 27.0% | 28.0% | 25.9% | 30.0% |
| Free cash flow margin | 34.1% | 37.5% | 41.7% | 36.0% | 41.2% | 43.6% | 42.0% | 35.8% | 36.6% | 41.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.20 | 2.91 | 4.03 | 4.42 | 5.73 | 7.23 | 7.84 | 7.30 | 8.06 | 10.03 |
| Capital expenditure | −0.20 | −0.18 | −0.27 | −0.40 | −0.42 | −0.35 | −0.44 | −0.36 | −0.18 | −0.18 |
| Free cash flow | 2.00 | 2.73 | 3.76 | 4.03 | 5.31 | 6.88 | 7.40 | 6.94 | 7.87 | 9.85 |
| Growth | +37.0% | +37.6% | +7.0% | +31.8% | +29.7% | +7.5% | −6.1% | +13.4% | +25.1% | |
| Buybacks | −1.08 | −1.10 | −2.05 | −2.75 | −3.05 | −3.95 | −6.55 | −4.40 | −9.50 | −11.28 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.01 | 2.31 | 1.64 | 2.65 | 4.48 | 3.84 | 4.24 | 7.14 | 7.61 | 5.43 |
| Total debt | 1.89 | 1.88 | 4.12 | 0.99 | 4.12 | 4.12 | 3.63 | 3.63 | 5.63 | 6.21 |
| Net cash (debt) | −0.88 | 0.42 | −2.48 | 1.66 | 0.36 | −0.28 | 0.61 | 3.51 | 1.98 | −0.78 |
| Shareholders’ equity | 7.42 | 8.46 | 9.36 | 10.53 | 13.26 | 14.80 | 14.05 | 16.52 | 14.11 | 11.62 |
| Debt to equity | 0.25 | 0.22 | 0.44 | 0.09 | 0.31 | 0.28 | 0.26 | 0.22 | 0.40 | 0.53 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 2 Dec 2016 | FY2017 1 Dec 2017 | FY2018 30 Nov 2018 | FY2019 29 Nov 2019 | FY2020 27 Nov 2020 | FY2021 3 Dec 2021 | FY2022 2 Dec 2022 | FY2023 1 Dec 2023 | FY2024 29 Nov 2024 | FY2025 28 Nov 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.01 | 2.31 | 1.64 | 2.65 | 4.48 | 3.84 | 4.24 | 7.14 | 7.61 | 5.43 | |
| 0.83 | 1.22 | 1.32 | 1.54 | 1.40 | 1.88 | 2.07 | 2.22 | 2.07 | 2.34 | |
| 0.82 | 0.94 | 1.08 | 1.29 | 1.52 | 1.67 | 1.91 | 2.03 | 1.94 | 1.87 | |
| 5.41 | 5.82 | 10.58 | 10.69 | 10.74 | 12.67 | 12.79 | 12.81 | 12.79 | 12.86 | |
| 12.70 | 14.54 | 18.77 | 20.76 | 24.28 | 27.24 | 27.17 | 29.78 | 30.23 | 29.50 | |
| Growth | +14.5% | +29.1% | +10.6% | +17.0% | +12.2% | −0.3% | +9.6% | +1.5% | −2.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.50 | 0.00 | |
| 1.89 | 1.88 | 4.12 | 0.99 | 4.12 | 4.12 | 3.63 | 3.63 | 4.13 | 6.21 | |
| calc | 1.89 | 1.88 | 4.12 | 0.99 | 4.12 | 4.12 | 3.63 | 3.63 | 5.63 | 6.21 |
| 5.27 | 6.08 | 9.41 | 10.23 | 11.02 | 12.44 | 13.11 | 13.26 | 16.13 | 17.87 | |
| Equity | ||||||||||
| 8.11 | 9.57 | 11.82 | 14.83 | 19.61 | 23.91 | 28.32 | 33.35 | 38.47 | 45.35 | |
| 7.42 | 8.46 | 9.36 | 10.53 | 13.26 | 14.80 | 14.05 | 16.52 | 14.11 | 11.62 | |
| Growth | +13.9% | +10.7% | +12.5% | +26.0% | +11.6% | −5.0% | +17.6% | −14.6% | −17.6% | |
| Per share and net cash | ||||||||||
| calc | −0.88 | 0.42 | −2.48 | 1.66 | 0.36 | −0.28 | 0.61 | 3.51 | 1.98 | −0.78 |
| 494.3 | 491.3 | 487.7 | 483.0 | 479.0 | 475.0 | 462.0 | 455.0 | 441.0 | 413.0 | |
| calc | 15.02 | 17.22 | 19.20 | 21.80 | 27.69 | 31.15 | 30.41 | 36.30 | 31.98 | 28.14 |
Lines marked calc are worked out here from filed figures; point at one for how.