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 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.32 | 6.48 | 6.89 | 7.09 | 7.12 | 7.85 | 8.82 | 9.60 | 10.34 | 11.26 |
| Growth | +21.7% | +6.4% | +2.8% | +0.4% | +10.4% | +12.2% | +8.9% | +7.7% | +8.9% | |
| Operating income | 0.77 | 0.95 | 1.13 | 1.16 | 1.39 | 1.59 | 1.80 | 2.07 | 2.36 | 2.61 |
| Net income | 0.48 | 0.84 | 0.88 | 0.88 | 1.11 | 1.24 | 1.35 | 1.57 | 1.81 | 2.00 |
| Growth | +75.3% | +5.0% | −1.0% | +26.8% | +11.2% | +9.1% | +16.6% | +15.3% | +10.4% | |
| EPS, diluted | 4.38 | 7.56 | 7.99 | 8.11 | 10.24 | 11.65 | 3.25 | 3.79 | 4.40 | 4.91 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.7% | 44.9% | 45.4% | 45.6% | 46.6% | 46.2% | 47.3% | 48.8% | 50.0% | 50.7% |
| Operating margin | 14.5% | 14.7% | 16.4% | 16.4% | 19.5% | 20.2% | 20.4% | 21.6% | 22.8% | 23.1% |
| Net margin | 9.0% | 13.0% | 12.8% | 12.4% | 15.6% | 15.7% | 15.3% | 16.4% | 17.5% | 17.8% |
| Free cash flow margin | 9.2% | 10.7% | 11.5% | 15.0% | 17.1% | 16.5% | 14.2% | 17.3% | 17.0% | 16.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.76 | 0.96 | 1.07 | 1.29 | 1.36 | 1.54 | 1.59 | 2.07 | 2.17 | 2.28 |
| Capital expenditure | −0.27 | −0.27 | −0.28 | −0.23 | −0.14 | −0.24 | −0.33 | −0.41 | −0.41 | −0.40 |
| Free cash flow | 0.49 | 0.69 | 0.79 | 1.06 | 1.22 | 1.30 | 1.26 | 1.66 | 1.76 | 1.88 |
| Growth | +41.2% | +14.3% | +34.1% | +14.7% | +6.5% | −3.2% | +32.2% | +5.9% | +7.1% | |
| Buybacks | −0.02 | −0.13 | −1.02 | −0.46 | −0.55 | −1.53 | −0.40 | −0.70 | −0.93 | −0.95 |
| Dividends paid | −0.14 | −0.18 | −0.22 | −0.27 | −0.45 | −0.38 | −0.45 | −0.53 | −0.61 | −0.70 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.17 | 0.14 | 0.10 | 0.15 | 0.49 | 0.09 | 0.12 | 0.34 | 0.26 | 0.29 |
| Total debt | 3.13 | 2.54 | 2.85 | 2.54 | 2.54 | 2.80 | 2.49 | 2.48 | 2.42 | 2.43 |
| Net cash (debt) | −2.96 | −2.40 | −2.75 | −2.39 | −2.05 | −2.71 | −2.36 | −2.13 | −2.16 | −2.14 |
| Shareholders’ equity | 2.30 | 3.02 | 3.00 | 3.24 | 3.69 | 3.31 | 3.86 | 4.32 | 4.68 | 5.14 |
| Debt to equity | 1.36 | 0.84 | 0.95 | 0.79 | 0.69 | 0.85 | 0.64 | 0.57 | 0.52 | 0.47 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2009 31 May 2009 | FY2010 31 May 2010 | FY2011 31 May 2011 | FY2012 31 May 2012 | FY2013 31 May 2013 | FY2014 31 May 2014 | FY2015 31 May 2015 | FY2016 31 May 2016 | FY2017 31 May 2017 | FY2018 31 May 2018 | FY2019 31 May 2019 | FY2020 31 May 2020 | FY2021 31 May 2021 | FY2022 31 May 2022 | FY2023 31 May 2023 | FY2024 31 May 2024 | FY2025 31 May 2025 | FY2026 31 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||||||||||
| n/a | 42.2% | 42.2% | 42.4% | 41.3% | 41.7% | 43.3% | 43.8% | 44.7% | 44.9% | 45.4% | 45.6% | 46.6% | 46.2% | 47.3% | 48.8% | 50.0% | 50.7% | |
| 10.8% | 11.0% | 11.6% | 13.2% | 13.3% | 14.4% | 15.6% | 16.0% | 14.5% | 14.7% | 16.4% | 16.4% | 19.5% | 20.2% | 20.4% | 21.6% | 22.8% | 23.1% | |
| 9.6% | 9.7% | 10.3% | 11.5% | 11.8% | 12.8% | 14.7% | 14.7% | 12.9% | 13.0% | 16.0% | 14.9% | 18.1% | 19.1% | 19.2% | 20.6% | 21.9% | 22.2% | |
| 6.0% | 6.1% | 6.5% | 7.3% | 7.4% | 8.9% | 9.9% | 14.5% | 9.0% | 13.0% | 12.8% | 12.4% | 15.6% | 15.7% | 15.3% | 16.4% | 17.5% | 17.8% | |
| 9.6% | 12.8% | 4.2% | 7.5% | 8.4% | 11.0% | 8.3% | 4.0% | 9.2% | 10.7% | 11.5% | 15.0% | 17.1% | 16.5% | 14.2% | 17.3% | 17.0% | 16.7% | |
| Spending | ||||||||||||||||||
| 28.7% | 30.6% | 30.7% | 29.2% | 28.0% | 27.4% | 27.7% | 27.8% | 28.7% | 29.6% | 28.7% | 29.2% | 27.1% | 26.0% | 26.9% | 27.3% | 27.2% | 27.4% | |
| 4.2% | 3.1% | 4.8% | 3.9% | 4.6% | 3.5% | 5.0% | 5.7% | 5.1% | 4.2% | 4.0% | 3.3% | 2.0% | 3.1% | 3.8% | 4.3% | 4.0% | 3.5% | |
| 37.4% | 37.3% | 37.1% | 36.8% | 36.8% | 37.1% | 37.2% | 36.4% | 33.5% | 6.8% | 19.9% | 17.2% | 13.7% | 17.5% | 20.4% | 20.4% | 20.0% | 20.2% | |
| Returns | ||||||||||||||||||
| 9.6% | 8.5% | 10.7% | 13.9% | 14.3% | 17.1% | 22.3% | 37.6% | 20.9% | 27.9% | 29.5% | 27.1% | 30.1% | 37.4% | 34.9% | 36.4% | 38.7% | 38.9% | |
| n/a | 5.4% | 5.7% | 7.1% | 7.3% | 8.4% | 10.3% | 16.9% | 7.0% | 12.1% | 11.9% | 11.4% | 13.5% | 15.2% | 15.8% | 17.1% | 18.4% | 19.0% | |
| Balance and payout | ||||||||||||||||||
| n/a | 0.31 | 0.56 | 0.60 | 0.59 | 0.59 | 0.67 | 0.70 | 1.36 | 0.84 | 0.95 | 0.79 | 0.69 | 0.85 | 0.64 | 0.57 | 0.52 | 0.47 | |
| 31.9% | 34.3% | 29.1% | 23.8% | 25.3% | 24.9% | 46.9% | 16.6% | 29.6% | 20.8% | 24.9% | 30.6% | 40.6% | 30.4% | 33.4% | 33.8% | 33.7% | 35.1% | |
| 27.0% | 16.5% | 325.7% | 149.9% | 82.9% | 100.8% | 207.9% | 470.1% | 33.3% | 43.7% | 156.4% | 69.0% | 82.6% | 146.6% | 67.6% | 74.2% | 88.0% | 87.9% | |