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 | 10.89 | 11.22 | 11.86 | 12.63 | 14.63 | 16.25 | 17.46 | 18.49 | 18.94 |
| Growth | +3.1% | +5.7% | +6.5% | +15.8% | +11.1% | +7.4% | +5.9% | +2.4% | |
| Operating income | 2.08 | 1.81 | 2.22 | 2.42 | 2.94 | 3.27 | 3.47 | 3.79 | 3.61 |
| Net income | 1.28 | 1.34 | 1.62 | 1.73 | 2.17 | 2.43 | 2.53 | 2.66 | 2.50 |
| Growth | +4.4% | +20.9% | +7.2% | +25.2% | +11.9% | +4.1% | +5.3% | −6.2% | |
| EPS, diluted | 44.07 | 48.77 | 63.43 | 71.93 | 95.19 | 117.19 | 132.36 | 149.55 | 144.87 |
| Growth | +10.7% | +30.1% | +13.4% | +32.3% | +23.1% | +12.9% | +13.0% | −3.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 52.7% | 53.2% | 53.7% | 53.6% | 52.8% | 52.1% | 52.0% | 53.1% | 52.6% |
| Operating margin | 19.1% | 16.1% | 18.7% | 19.1% | 20.1% | 20.1% | 19.9% | 20.5% | 19.1% |
| Net margin | 11.8% | 11.9% | 13.6% | 13.7% | 14.8% | 14.9% | 14.5% | 14.4% | 13.2% |
| Free cash flow margin | 9.3% | 13.9% | 13.8% | 17.9% | 19.8% | 15.6% | 12.3% | 10.4% | 9.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.57 | 2.08 | 2.13 | 2.72 | 3.52 | 3.21 | 2.94 | 3.00 | 3.12 |
| Capital expenditure | −0.55 | −0.52 | −0.50 | −0.46 | −0.62 | −0.67 | −0.80 | −1.07 | −1.33 |
| Free cash flow | 1.02 | 1.56 | 1.63 | 2.26 | 2.90 | 2.54 | 2.14 | 1.93 | 1.79 |
| Growth | +53.3% | +4.7% | +38.6% | +28.0% | −12.4% | −15.5% | −9.9% | −7.3% | |
| Buybacks | −1.07 | −1.59 | −2.00 | −0.93 | −3.38 | −4.36 | −3.70 | −3.14 | −1.58 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.29 | 0.22 | 0.18 | 1.75 | 1.17 | 0.26 | 0.28 | 0.30 | 0.27 |
| Total debt | 5.08 | 5.01 | 5.21 | 5.51 | 5.27 | 6.12 | 7.67 | 9.02 | 8.80 |
| Net cash (debt) | −4.79 | −4.79 | −5.03 | −3.76 | −4.10 | −5.86 | −7.39 | −8.73 | −8.53 |
| Shareholders’ equity | −1.43 | −1.52 | −1.71 | −0.88 | −1.80 | −3.54 | −4.35 | −4.75 | −3.41 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 26 Aug 2017 | FY2018 25 Aug 2018 | FY2019 31 Aug 2019 | FY2020 29 Aug 2020 | FY2021 28 Aug 2021 | FY2022 27 Aug 2022 | FY2023 26 Aug 2023 | FY2024 31 Aug 2024 | FY2025 30 Aug 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 0.29 | 0.22 | 0.18 | 1.75 | 1.17 | 0.26 | 0.28 | 0.30 | 0.27 | |
| 0.28 | 0.26 | 0.31 | 0.36 | 0.38 | 0.50 | 0.52 | 0.55 | 0.67 | |
| 4.03 | 4.22 | 4.40 | 4.51 | 4.86 | 5.17 | 5.60 | 6.18 | 7.06 | |
| 0.39 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | |
| 9.26 | 9.35 | 9.90 | 14.42 | 14.52 | 15.28 | 15.99 | 17.18 | 19.36 | |
| Growth | +0.9% | +5.9% | +45.8% | +0.6% | +5.2% | +4.7% | +7.4% | +12.7% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | 0.00 | n/a | n/a | n/a | n/a | n/a | |
| 5.08 | 5.01 | 5.21 | 5.51 | 5.27 | 6.12 | 7.67 | 9.02 | 8.80 | |
| calc | 5.08 | 5.01 | 5.21 | 5.51 | 5.27 | 6.12 | 7.67 | 9.02 | 8.80 |
| Equity | |||||||||
| −1.64 | −1.21 | −1.31 | −1.45 | −0.42 | −1.33 | −2.96 | −4.42 | −3.98 | |
| −1.43 | −1.52 | −1.71 | −0.88 | −1.80 | −3.54 | −4.35 | −4.75 | −3.41 | |
| Growth | |||||||||
| Per share and net cash | |||||||||
| calc | −4.79 | −4.79 | −5.03 | −3.76 | −4.10 | −5.86 | −7.39 | −8.73 | −8.53 |
| 27.8 | 25.7 | 23.8 | 23.2 | 21.0 | 19.0 | 17.7 | 16.9 | 16.6 | |
| calc | −51.32 | −59.06 | −71.93 | −37.88 | −85.73 | −186.44 | −245.99 | −280.97 | −205.28 |
Lines marked calc are worked out here from filed figures; point at one for how.