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 | 26.64 | 29.74 | 37.36 | 39.26 | 35.54 | 44.02 | 52.58 | 61.25 | 51.72 | 45.68 |
| Growth | +11.6% | +25.6% | +5.1% | −9.5% | +23.9% | +19.4% | +16.5% | −15.6% | −11.7% | |
| Operating income | 2.59 | 3.57 | 4.48 | 4.42 | 4.31 | 8.01 | 9.51 | 12.96 | 9.04 | n/a |
| Net income | 1.52 | 2.16 | 2.37 | 3.25 | 2.75 | 5.96 | 7.13 | 10.17 | 7.10 | 5.03 |
| Growth | +41.7% | +9.7% | +37.4% | −15.4% | +116.8% | +19.6% | +42.6% | −30.2% | −29.2% | |
| EPS, diluted | 4.81 | 6.68 | 7.24 | 10.15 | 8.69 | 18.99 | 23.28 | 34.63 | 25.62 | 18.50 |
| Growth | +38.9% | +8.4% | +40.2% | −14.4% | +118.5% | +22.6% | +48.8% | −26.0% | −27.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.7% | 12.0% | 12.0% | 11.2% | 12.1% | 18.2% | 18.1% | 21.2% | 17.5% | n/a |
| Net margin | 5.7% | 7.3% | 6.3% | 8.3% | 7.7% | 13.5% | 13.6% | 16.6% | 13.7% | 11.0% |
| Free cash flow margin | 11.7% | 5.4% | 2.5% | 5.8% | 18.7% | 15.6% | 6.8% | 11.6% | 14.7% | 13.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.76 | 2.20 | 1.82 | 3.41 | 7.48 | 7.73 | 4.70 | 8.59 | 9.23 | 7.46 |
| Capital expenditure | −0.64 | −0.60 | −0.90 | −1.12 | −0.82 | −0.85 | −1.13 | −1.50 | −1.64 | −1.36 |
| Free cash flow | 3.12 | 1.60 | 0.93 | 2.29 | 6.66 | 6.88 | 3.57 | 7.09 | 7.59 | 6.10 |
| Growth | −48.7% | −42.2% | +147.5% | +190.7% | +3.2% | −48.2% | +98.9% | +7.1% | −19.7% | |
| Buybacks | −0.21 | −0.01 | −0.96 | −1.25 | −0.75 | −2.54 | −3.60 | −7.22 | −4.01 | −1.14 |
| Dividends paid | −0.76 | −0.76 | −0.81 | −0.94 | −0.96 | −1.04 | −1.31 | −1.43 | −1.61 | −1.72 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.34 | 9.33 | 3.90 | 3.86 | 7.07 | 8.02 | 4.77 | 7.46 | 7.32 | 8.28 |
| Total debt | 23.70 | 25.89 | 27.24 | 30.23 | 32.73 | 32.89 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −19.37 | −16.56 | −23.33 | −26.37 | −25.67 | −24.87 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 6.52 | 9.56 | 11.29 | 11.41 | 12.94 | 18.43 | 20.26 | 21.79 | 22.84 | 25.95 |
| Debt to equity | 3.64 | 2.71 | 2.41 | 2.65 | 2.53 | 1.78 | n/a | n/a | n/a | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 Oct 2016 | FY2016 31 Oct 2016 | FY2017 29 Oct 2017 | FY2018 28 Oct 2018 | FY2019 3 Nov 2019 | FY2020 1 Nov 2020 | FY2021 31 Oct 2021 | FY2022 30 Oct 2022 | FY2023 29 Oct 2023 | FY2024 27 Oct 2024 | FY2025 2 Nov 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| 4.34 | 4.34 | 9.33 | 3.90 | 3.86 | 7.07 | 8.02 | 4.77 | 7.46 | 7.32 | 8.28 | |
| 3.34 | 3.34 | 3.90 | 6.15 | 5.98 | 5.00 | 6.78 | 8.50 | 8.16 | 7.09 | 7.41 | |
| 5.17 | 5.17 | 5.07 | 5.87 | 5.97 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.82 | 0.82 | 1.03 | 3.10 | 2.92 | 3.08 | 3.29 | 3.69 | 3.90 | 3.96 | 4.19 | |
| 57.92 | 57.98 | 65.79 | 70.11 | 73.01 | 75.09 | 84.11 | 90.03 | 104.09 | 107.32 | 106.00 | |
| Growth | +0.1% | +13.5% | +6.6% | +4.1% | +2.8% | +12.0% | +7.0% | +15.6% | +3.1% | −1.2% | |
| Liabilities | |||||||||||
| 23.70 | 23.70 | 25.89 | 27.24 | 30.23 | 32.73 | 32.89 | n/a | n/a | n/a | n/a | |
| calc | 23.70 | 23.70 | 25.89 | 27.24 | 30.23 | 32.73 | 32.89 | n/a | n/a | n/a | n/a |
| 51.37 | 51.44 | 56.21 | 58.80 | 61.58 | 62.15 | 65.68 | 69.67 | 82.20 | 84.40 | 79.99 | |
| Equity | |||||||||||
| 23.91 | 23.91 | 25.30 | 27.55 | 29.85 | 31.65 | 36.45 | 42.25 | 50.93 | 56.40 | 59.68 | |
| 6.52 | 6.52 | 9.56 | 11.29 | 11.41 | 12.94 | 18.43 | 20.26 | 21.79 | 22.84 | 25.95 | |
| Growth | +0.0% | +46.6% | +18.1% | +1.1% | +13.4% | +42.5% | +9.9% | +7.5% | +4.8% | +13.6% | |
| Per share and net cash | |||||||||||
| calc | −19.37 | −19.37 | −16.56 | −23.33 | −26.37 | −25.67 | −24.87 | n/a | n/a | n/a | n/a |
| 316.9 | 316.9 | 322.6 | 318.6 | 313.3 | 313.4 | 307.4 | 298.2 | 281.6 | 271.8 | 270.4 | |
| calc | 20.58 | 20.58 | 29.63 | 35.43 | 36.43 | 41.28 | 59.96 | 67.94 | 77.36 | 84.02 | 95.97 |
Lines marked calc are worked out here from filed figures; point at one for how.