Closing prices at the end of each trading day, from 13 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 | 7.17 | 8.08 | 8.51 | 7.81 | 7.20 | 9.63 | 10.49 | 11.39 | 12.08 | 13.21 |
| Growth | +12.7% | +5.3% | −8.3% | −7.8% | +33.8% | +8.9% | +8.6% | +6.0% | +9.4% | |
| Operating income | 0.68 | 0.77 | 0.83 | 0.05 | 0.65 | 1.16 | 1.20 | 1.31 | 1.36 | 1.58 |
| Net income | 0.48 | 0.60 | 0.71 | −0.05 | 0.63 | 0.95 | 0.98 | 1.03 | 1.05 | 1.21 |
| Growth | +24.4% | +19.7% | −107.3% | +51.4% | +3.1% | +4.7% | +2.1% | +15.0% | ||
| EPS, diluted | 3.80 | 4.73 | 5.69 | −0.43 | 4.77 | 7.39 | 7.99 | 8.51 | 8.86 | 10.38 |
| Growth | +24.5% | +20.3% | −107.6% | +54.9% | +8.1% | +6.5% | +4.1% | +17.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 18.5% | 18.5% | 18.7% | 15.0% | 19.5% | 19.7% | 19.0% | 20.1% | 20.5% | 20.3% |
| Operating margin | 9.4% | 9.5% | 9.8% | 0.6% | 9.0% | 12.1% | 11.5% | 11.5% | 11.3% | 12.0% |
| Net margin | 6.7% | 7.4% | 8.4% | −0.7% | 8.7% | 9.9% | 9.4% | 9.0% | 8.7% | 9.1% |
| Free cash flow margin | 8.7% | 7.7% | 9.6% | 3.3% | 13.0% | 9.2% | 9.4% | 9.0% | 8.8% | 8.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.92 | 1.02 | 1.27 | 0.72 | 1.19 | 1.26 | 1.55 | 1.62 | 1.71 | 1.85 |
| Capital expenditure | −0.29 | −0.40 | −0.45 | −0.46 | −0.25 | −0.38 | −0.56 | −0.60 | −0.64 | −0.73 |
| Free cash flow | 0.62 | 0.62 | 0.82 | 0.26 | 0.94 | 0.89 | 0.99 | 1.02 | 1.06 | 1.12 |
| Growth | +0.1% | +30.7% | −68.4% | +264.5% | −5.4% | +11.3% | +3.3% | +4.1% | +5.3% | |
| Buybacks | −0.23 | −0.23 | −0.21 | −0.33 | −0.05 | −1.07 | −0.46 | −0.45 | −0.42 | −0.67 |
| Dividends paid | −0.28 | −0.31 | −0.37 | −0.32 | −0.20 | −0.56 | −0.59 | −0.63 | −0.66 | −0.69 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.23 | 0.15 | 0.46 | 0.76 | 1.21 | 0.42 | 0.37 | 0.19 | 0.24 | 0.22 |
| Total debt | 0.94 | 0.93 | 0.93 | 0.93 | 0.93 | 0.90 | 0.88 | 1.37 | 2.13 | 2.33 |
| Net cash (debt) | −0.70 | −0.78 | −0.47 | −0.17 | 0.28 | −0.48 | −0.52 | −1.18 | −1.89 | −2.11 |
| Shareholders’ equity | 2.10 | 2.19 | 2.39 | 2.33 | 2.81 | 2.20 | 2.20 | 2.24 | 2.31 | 2.21 |
| Debt to equity | 0.45 | 0.42 | 0.39 | 0.40 | 0.33 | 0.41 | 0.40 | 0.61 | 0.92 | 1.06 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 May 2017 | FY2018 27 May 2018 | FY2019 26 May 2019 | FY2020 31 May 2020 | FY2021 30 May 2021 | FY2022 29 May 2022 | FY2023 28 May 2023 | FY2024 26 May 2024 | FY2025 25 May 2025 | FY2026 31 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.23 | 0.15 | 0.46 | 0.76 | 1.21 | 0.42 | 0.37 | 0.19 | 0.24 | 0.22 | |
| 0.18 | 0.21 | 0.21 | 0.21 | 0.19 | 0.27 | 0.29 | 0.29 | 0.31 | 0.33 | |
| 2.27 | 2.43 | 2.55 | 2.76 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.20 | 1.18 | 1.18 | 1.04 | 1.04 | 1.04 | 1.04 | 1.39 | 1.66 | 1.66 | |
| 5.29 | 5.47 | 5.89 | 9.95 | 10.66 | 10.14 | 10.24 | 11.32 | 12.59 | 12.86 | |
| Growth | +3.4% | +7.7% | +68.8% | +7.1% | −4.9% | +1.0% | +10.6% | +11.2% | +2.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.69 | |
| 0.94 | 0.93 | 0.93 | 0.93 | 0.93 | 0.90 | 0.88 | 1.37 | 2.13 | 1.64 | |
| calc | 0.94 | 0.93 | 0.93 | 0.93 | 0.93 | 0.90 | 0.88 | 1.37 | 2.13 | 2.33 |
| 3.19 | 3.27 | 3.50 | 7.61 | 7.84 | 7.94 | 8.04 | 9.08 | 10.28 | 10.65 | |
| Equity | ||||||||||
| 0.56 | 0.66 | 0.81 | 0.14 | 0.52 | −0.03 | −0.03 | −0.04 | −0.02 | −0.11 | |
| 2.10 | 2.19 | 2.39 | 2.33 | 2.81 | 2.20 | 2.20 | 2.24 | 2.31 | 2.21 | |
| Growth | +4.4% | +9.0% | −2.6% | +20.7% | −21.9% | +0.2% | +1.9% | +3.1% | −4.5% | |
| Per share and net cash | ||||||||||
| calc | −0.70 | −0.78 | −0.47 | −0.17 | 0.28 | −0.48 | −0.52 | −1.18 | −1.89 | −2.11 |
| 125.4 | 123.5 | 123.1 | 129.9 | 130.8 | 123.9 | 121.1 | 118.9 | 117.0 | 114.1 | |
| calc | 16.76 | 17.77 | 19.44 | 17.95 | 21.51 | 17.74 | 18.18 | 18.87 | 19.75 | 19.35 |
Lines marked calc are worked out here from filed figures; point at one for how.