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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 2.20 | 2.91 | 4.03 | 4.42 | 5.73 | 7.23 | 7.84 | 7.30 | 8.06 | 10.03 | |
| Growth | +32.4% | +38.3% | +9.8% | +29.5% | +26.2% | +8.4% | −6.8% | +10.3% | +24.5% | |
| 0.33 | 0.33 | 0.35 | 0.76 | 0.76 | 0.79 | 0.86 | 0.87 | 0.86 | 0.82 | |
| Investment | ||||||||||
| −0.20 | −0.18 | −0.27 | −0.40 | −0.42 | −0.35 | −0.44 | −0.36 | −0.18 | −0.18 | |
| calc | 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% | |
| calc | 3.96 | 5.46 | 7.56 | 8.19 | 10.93 | 14.31 | 15.71 | 15.12 | 17.51 | 23.07 |
| −0.96 | −0.44 | −4.69 | −0.46 | −0.41 | −3.54 | −0.57 | 0.78 | 0.15 | −1.19 | |
| Financing | ||||||||||
| −1.09 | −1.18 | −0.01 | −2.95 | −3.49 | −4.30 | −6.83 | −5.18 | −7.72 | −11.06 | |
| −1.08 | −1.10 | −2.05 | −2.75 | −3.05 | −3.95 | −6.55 | −4.40 | −9.50 | −11.28 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.