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 | 10.83 | 14.70 | 16.71 | 14.61 | 17.20 | 23.06 | 25.79 | 26.52 | 27.18 | 28.37 |
| Growth | +35.8% | +13.7% | −12.6% | +17.8% | +34.1% | +11.8% | +2.8% | +2.5% | +4.4% | |
| Operating income | 2.15 | 3.94 | 4.49 | 3.35 | 4.37 | 6.89 | 7.79 | 7.65 | 7.87 | 8.29 |
| Net income | 1.72 | 3.52 | 3.04 | 2.71 | 3.62 | 5.89 | 6.53 | 6.86 | 7.18 | 7.00 |
| Growth | +104.5% | −13.7% | −10.9% | +33.7% | +62.7% | +10.8% | +5.1% | +4.7% | −2.5% | |
| EPS, diluted | 1.54 | 3.25 | 2.96 | 2.86 | 3.92 | 6.40 | 7.44 | 8.11 | 8.61 | 8.66 |
| Growth | +111.0% | −8.9% | −3.4% | +37.1% | +63.3% | +16.3% | +9.0% | +6.2% | +0.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.7% | 45.0% | 45.0% | 43.7% | 44.7% | 47.3% | 46.5% | 46.7% | 47.5% | 48.7% |
| Operating margin | 19.9% | 26.8% | 26.9% | 22.9% | 25.4% | 29.9% | 30.2% | 28.9% | 28.9% | 29.2% |
| Net margin | 15.9% | 23.9% | 18.2% | 18.5% | 21.0% | 25.5% | 25.3% | 25.9% | 26.4% | 24.7% |
| Free cash flow margin | 21.4% | 23.4% | 18.9% | 19.2% | 19.7% | 20.7% | 17.9% | 28.6% | 27.6% | 20.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.57 | 3.79 | 3.79 | 3.25 | 3.80 | 5.44 | 5.40 | 8.70 | 8.68 | 7.96 |
| Capital expenditure | −0.25 | −0.35 | −0.62 | −0.44 | −0.42 | −0.67 | −0.79 | −1.11 | −1.19 | −2.26 |
| Free cash flow | 2.31 | 3.44 | 3.17 | 2.81 | 3.38 | 4.77 | 4.61 | 7.59 | 7.49 | 5.70 |
| Growth | +48.9% | −8.1% | −11.3% | +20.5% | +41.2% | −3.4% | +64.7% | −1.4% | −23.9% | |
| Buybacks | −1.89 | −1.17 | −5.28 | −2.40 | −0.65 | −3.75 | −6.10 | −2.19 | −3.82 | −4.90 |
| Dividends paid | −0.44 | −0.43 | −0.61 | −0.77 | −0.79 | −0.84 | −0.87 | −0.98 | −1.19 | −1.38 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.41 | 5.01 | 3.44 | 3.13 | 5.35 | 5.00 | 2.00 | 6.13 | 8.02 | 7.24 |
| Total debt | 3.33 | 5.30 | 5.31 | 5.31 | 5.45 | 5.45 | 5.46 | 5.46 | 6.16 | 6.46 |
| Net cash (debt) | 0.08 | −0.29 | −1.87 | −2.18 | −0.10 | −0.46 | −3.46 | 0.67 | 1.86 | 0.79 |
| Shareholders’ equity | 7.41 | 9.63 | 6.85 | 8.21 | 10.58 | 12.25 | 12.19 | 16.35 | 19.00 | 20.42 |
| Debt to equity | 0.45 | 0.55 | 0.78 | 0.65 | 0.52 | 0.45 | 0.45 | 0.33 | 0.32 | 0.32 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 Oct 2016 | FY2017 29 Oct 2017 | FY2018 28 Oct 2018 | FY2019 27 Oct 2019 | FY2020 25 Oct 2020 | FY2021 31 Oct 2021 | FY2022 30 Oct 2022 | FY2023 29 Oct 2023 | FY2024 27 Oct 2024 | FY2025 26 Oct 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.41 | 5.01 | 3.44 | 3.13 | 5.35 | 5.00 | 2.00 | 6.13 | 8.02 | 7.24 | |
| 2.28 | 2.34 | 2.32 | 2.53 | 2.96 | 4.95 | 6.07 | 5.17 | 5.23 | 5.19 | |
| 2.05 | 2.71 | 3.72 | 3.47 | 3.90 | 4.31 | 5.93 | 5.73 | 5.42 | 5.92 | |
| 0.94 | 1.07 | 1.41 | 1.53 | 1.60 | 1.93 | 2.31 | 2.72 | 3.34 | 4.61 | |
| 3.32 | 3.37 | 3.37 | 3.40 | 3.47 | 3.48 | 3.70 | 3.73 | 3.73 | 3.71 | |
| 14.57 | 19.42 | 17.63 | 19.02 | 22.35 | 25.83 | 26.73 | 30.73 | 34.41 | 36.30 | |
| Growth | +33.3% | −9.2% | +7.9% | +17.5% | +15.5% | +3.5% | +15.0% | +12.0% | +5.5% | |
| Liabilities | ||||||||||
| 0.20 | 0.00 | 0.00 | 0.60 | 0.00 | n/a | n/a | 0.00 | 0.70 | 0.00 | |
| 3.13 | 5.30 | 5.31 | 4.71 | 5.45 | 5.45 | 5.46 | 5.46 | 5.46 | 6.46 | |
| calc | 3.33 | 5.30 | 5.31 | 5.31 | 5.45 | 5.45 | 5.46 | 5.46 | 6.16 | 6.46 |
| 7.35 | 10.07 | 10.79 | 10.81 | 11.78 | 13.58 | 14.53 | 14.38 | 15.41 | 15.88 | |
| Equity | ||||||||||
| 15.25 | 18.26 | 20.88 | 24.39 | 27.21 | 32.25 | 37.89 | 43.73 | 49.65 | 55.23 | |
| 7.41 | 9.63 | 6.85 | 8.21 | 10.58 | 12.25 | 12.19 | 16.35 | 19.00 | 20.42 | |
| Growth | +29.9% | −28.9% | +20.0% | +28.8% | +15.8% | −0.4% | +34.1% | +16.2% | +7.4% | |
| Per share and net cash | ||||||||||
| calc | 0.08 | −0.29 | −1.87 | −2.18 | −0.10 | −0.46 | −3.46 | 0.67 | 1.86 | 0.79 |
| 1,078 | 1,060 | 967.0 | 916.0 | 914.0 | 892.0 | 844.0 | 833.0 | 818.0 | 793.0 | |
| calc | 6.88 | 9.08 | 7.08 | 8.97 | 11.57 | 13.73 | 14.45 | 19.63 | 23.23 | 25.74 |
Lines marked calc are worked out here from filed figures; point at one for how.