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 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 118.72 | 141.58 | 152.70 | 166.76 | 195.93 | 226.95 | 242.29 | 254.45 | 275.24 | 303.15 |
| Growth | +19.3% | +7.9% | +9.2% | +17.5% | +15.8% | +6.8% | +5.0% | +8.2% | +10.1% | |
| Operating income | 3.67 | 4.48 | 4.74 | 5.44 | 6.71 | 7.79 | 8.11 | 9.29 | 10.38 | 11.69 |
| Net income | 2.35 | 3.13 | 3.66 | 4.00 | 5.01 | 5.84 | 6.29 | 7.37 | 8.10 | 9.23 |
| Growth | +33.4% | +16.8% | +9.4% | +25.1% | +16.7% | +7.7% | +17.1% | +9.9% | +13.9% | |
| EPS, diluted | 5.33 | 7.09 | 8.26 | 9.02 | 11.27 | 13.14 | 14.16 | 16.56 | 18.21 | 20.76 |
| Growth | +33.0% | +16.5% | +9.2% | +24.9% | +16.6% | +7.8% | +16.9% | +10.0% | +14.0% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.1% | 3.2% | 3.1% | 3.3% | 3.4% | 3.4% | 3.3% | 3.6% | 3.8% | 3.9% |
| Net margin | 2.0% | 2.2% | 2.4% | 2.4% | 2.6% | 2.6% | 2.6% | 2.9% | 2.9% | 3.0% |
| Free cash flow margin | 0.5% | 2.0% | 2.2% | 3.6% | 2.7% | 1.5% | 2.8% | 2.6% | 2.8% | 3.1% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.29 | 5.77 | 6.36 | 8.86 | 8.96 | 7.39 | 11.07 | 11.34 | 13.34 | 15.82 |
| Capital expenditure | −2.65 | −2.97 | −3.00 | −2.81 | −3.59 | −3.89 | −4.32 | −4.71 | −5.50 | −6.44 |
| Free cash flow | 0.64 | 2.81 | 3.36 | 6.05 | 5.37 | 3.50 | 6.75 | 6.63 | 7.84 | 9.38 |
| Growth | +336.2% | +19.7% | +80.2% | −11.3% | −34.8% | +92.7% | −1.7% | +18.2% | +19.7% | |
| Buybacks | −0.49 | −0.33 | −0.25 | −0.20 | −0.50 | −0.44 | −0.68 | −0.70 | −0.90 | −0.85 |
| Dividends paid | −0.75 | −0.69 | −1.04 | −1.48 | −5.75 | −1.50 | −1.25 | −9.04 | −2.18 | −2.46 |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.38 | 6.06 | 8.38 | 12.28 | 11.26 | 10.20 | 13.70 | 9.91 | 14.16 | 20.21 |
| Total debt | 5.16 | 6.58 | 6.82 | 7.61 | 7.49 | 6.56 | 6.46 | 5.90 | 5.79 | 6.16 |
| Net cash (debt) | −1.78 | −0.52 | 1.56 | 4.67 | 3.77 | 3.65 | 7.24 | 4.01 | 8.37 | 14.05 |
| Shareholders’ equity | 12.08 | 12.80 | 15.24 | 18.28 | 17.56 | 20.64 | 25.06 | 23.62 | 29.16 | 35.80 |
| Debt to equity | 0.43 | 0.51 | 0.45 | 0.42 | 0.43 | 0.32 | 0.26 | 0.25 | 0.20 | 0.17 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2008 31 Aug 2008 | FY2009 30 Aug 2009 | FY2010 29 Aug 2010 | FY2011 28 Aug 2011 | FY2012 2 Sep 2012 | FY2013 1 Sep 2013 | FY2014 31 Aug 2014 | FY2015 30 Aug 2015 | FY2016 28 Aug 2016 | FY2018 2 Sep 2018 | FY2019 1 Sep 2019 | FY2020 30 Aug 2020 | FY2021 29 Aug 2021 | FY2022 28 Aug 2022 | FY2023 3 Sep 2023 | FY2024 1 Sep 2024 | FY2025 31 Aug 2025 | FY2026 30 Aug 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||||||||||
| 2.21 | 2.09 | 2.78 | 3.20 | 3.06 | 3.44 | 3.98 | 4.29 | 3.29 | 5.77 | 6.36 | 8.86 | 8.96 | 7.39 | 11.07 | 11.34 | 13.34 | 15.82 | |
| Growth | −5.2% | +32.9% | +15.0% | −4.4% | +12.4% | +15.9% | +7.6% | −23.2% | +75.4% | +10.1% | +39.4% | +1.1% | −17.5% | +49.7% | +2.4% | +17.6% | +18.6% | |
| 0.65 | 0.73 | 0.80 | 0.86 | 0.91 | 0.95 | 1.03 | 1.13 | 1.26 | 1.44 | 1.49 | 1.65 | 1.78 | 1.90 | 2.08 | 2.24 | 2.43 | 2.67 | |
| Investment | ||||||||||||||||||
| −1.60 | −1.25 | −1.06 | −1.29 | −1.48 | −2.08 | −1.99 | −2.39 | −2.65 | −2.97 | −3.00 | −2.81 | −3.59 | −3.89 | −4.32 | −4.71 | −5.50 | −6.44 | |
| calc | 0.61 | 0.84 | 1.73 | 1.91 | 1.58 | 1.35 | 1.99 | 1.89 | 0.64 | 2.81 | 3.36 | 6.05 | 5.37 | 3.50 | 6.75 | 6.63 | 7.84 | 9.38 |
| Growth | +38.7% | +104.9% | +10.6% | −17.3% | −14.1% | +47.0% | −5.0% | −66.0% | +336.2% | +19.7% | +80.2% | −11.3% | −34.8% | +92.7% | −1.7% | +18.2% | +19.7% | |
| calc | 1.37 | 1.91 | 3.87 | 4.31 | 3.59 | 3.07 | 4.50 | 4.27 | 1.46 | 6.35 | 7.58 | 13.63 | 12.09 | 7.87 | 15.18 | 14.90 | 17.62 | 21.11 |
| −1.72 | −1.10 | −2.02 | −1.18 | −1.24 | −2.25 | −2.09 | n/a | n/a | −2.95 | −2.87 | −3.89 | −3.54 | −3.92 | −4.97 | −4.41 | −5.31 | −6.38 | |
| Financing | ||||||||||||||||||
| −0.64 | −0.44 | −0.72 | −1.28 | −2.28 | 0.04 | −0.79 | n/a | n/a | −1.28 | −1.15 | −1.15 | −6.49 | −4.28 | −2.61 | −10.76 | −3.78 | −3.36 | |
| −0.27 | −0.30 | −0.34 | −0.39 | −0.45 | −3.56 | −0.58 | −2.87 | −0.75 | −0.69 | −1.04 | −1.48 | −5.75 | −1.50 | −1.25 | −9.04 | −2.18 | −2.46 | |
| −0.90 | −0.07 | −0.55 | −0.62 | −0.63 | −0.04 | −0.33 | −0.48 | −0.49 | −0.33 | −0.25 | −0.20 | −0.50 | −0.44 | −0.68 | −0.70 | −0.90 | −0.85 | |
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.