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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.19 | 8.93 | 8.92 | 8.86 | 10.32 | 12.70 | 12.60 | 12.10 | 12.04 |
| Growth | +9.1% | −0.1% | −0.7% | +16.6% | +23.0% | −0.8% | −4.0% | −0.5% | |
| Operating income | 1.44 | 1.97 | 2.14 | 2.24 | 2.28 | 2.34 | 2.49 | 4.47 | −0.88 |
| Net income | 3.00 | 1.50 | 1.76 | 1.89 | 2.10 | 2.26 | 2.30 | 3.83 | −0.39 |
| Growth | −50.1% | +17.5% | +7.2% | +11.3% | +7.5% | +2.0% | +66.4% | −110.3% | |
| EPS, diluted | 13.65 | 6.78 | 7.94 | 8.49 | 9.43 | 10.14 | 10.33 | 17.18 | −1.77 |
| Growth | −50.3% | +17.1% | +6.9% | +11.1% | +7.5% | +1.9% | +66.3% | −110.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.8% | 30.7% | 32.7% | 33.9% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 17.6% | 22.0% | 24.0% | 25.3% | 22.1% | 18.4% | 19.8% | 36.9% | −7.3% |
| Net margin | 36.6% | 16.8% | 19.7% | 21.3% | 20.3% | 17.8% | 18.3% | 31.6% | −3.3% |
| Free cash flow margin | 18.2% | 11.0% | 11.0% | 8.5% | 8.4% | 1.9% | −11.3% | −26.0% | −31.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.53 | 2.55 | 2.97 | 3.26 | 3.34 | 3.17 | 3.21 | 3.65 | 3.26 |
| Capital expenditure | −1.04 | −1.57 | −1.99 | −2.51 | −2.46 | −2.93 | −4.63 | −6.80 | −7.02 |
| Free cash flow | 1.49 | 0.98 | 0.98 | 0.76 | 0.87 | 0.24 | −1.42 | −3.15 | −3.77 |
| Growth | −34.3% | +0.1% | −22.9% | +15.3% | −72.0% | −682.0% | |||
| Dividends paid | −0.79 | −0.90 | −0.99 | −1.10 | −1.26 | −1.38 | −1.50 | −1.56 | −1.58 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.27 | 2.79 | 2.25 | 5.25 | 4.47 | 2.71 | 1.62 | 2.98 | 1.86 |
| Shareholders’ equity | 10.09 | 10.86 | 11.05 | 12.08 | 13.54 | 13.14 | 14.31 | 17.04 | 15.02 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Sep 2017 | FY2018 30 Sep 2018 | FY2019 30 Sep 2019 | FY2020 30 Sep 2020 | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 3.27 | 2.79 | 2.25 | 5.25 | 4.47 | 2.71 | 1.62 | 2.98 | 1.86 | |
| 1.17 | 1.21 | 1.26 | 1.27 | 1.45 | 1.79 | 1.70 | 1.82 | 1.90 | |
| 0.34 | 0.40 | 0.39 | 0.40 | 0.45 | 0.51 | 0.65 | 0.77 | 0.78 | |
| 8.44 | 9.92 | 10.34 | 11.96 | 13.25 | 14.16 | 17.47 | 23.37 | 25.34 | |
| 0.72 | 0.79 | 0.80 | 0.89 | 0.91 | 0.82 | 0.86 | 0.91 | 0.96 | |
| 18.47 | 19.18 | 18.94 | 25.17 | 26.86 | 27.19 | 32.00 | 39.57 | 41.06 | |
| Growth | +3.9% | −1.2% | +32.9% | +6.7% | +1.2% | +17.7% | +23.7% | +3.8% | |
| Liabilities | |||||||||
| 8.28 | 8.00 | 7.55 | 12.73 | 12.77 | 13.49 | 16.34 | 20.90 | 23.71 | |
| Equity | |||||||||
| 12.85 | 13.41 | 14.14 | 14.88 | 15.68 | 16.52 | 17.29 | 19.55 | 17.56 | |
| 10.09 | 10.86 | 11.05 | 12.08 | 13.54 | 13.14 | 14.31 | 17.04 | 15.02 | |
| Growth | +7.6% | +1.8% | +9.3% | +12.1% | −2.9% | +8.9% | +19.0% | −11.8% | |
| Per share and net cash | |||||||||
| 218.3 | 219.5 | 220.4 | 221.0 | 221.4 | 221.8 | 222.2 | 222.4 | 222.6 | |
| calc | 46.19 | 49.46 | 50.15 | 54.66 | 61.16 | 59.25 | 64.41 | 76.61 | 67.50 |
Lines marked calc are worked out here from filed figures; point at one for how.