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 | 60.32 | 65.45 | 69.69 | 69.22 | 83.96 | 93.51 | 90.16 | 87.69 | 87.93 | 94.72 |
| Growth | +8.5% | +6.5% | −0.7% | +21.3% | +11.4% | −3.6% | −2.7% | +0.3% | +7.7% | |
| Operating income | 4.57 | 4.27 | 4.47 | 2.42 | 5.86 | 6.25 | 4.91 | 5.56 | 5.22 | 5.46 |
| Net income | 3.00 | 4.57 | 0.54 | 1.29 | 5.23 | 3.83 | 3.97 | 4.33 | 4.09 | 4.43 |
| Growth | +52.6% | −88.2% | +138.1% | +306.8% | −26.9% | +3.8% | +9.0% | −5.5% | +8.3% | |
| EPS, diluted | 11.07 | 16.79 | 2.03 | 4.90 | 19.45 | 14.33 | 15.48 | 17.21 | 16.81 | 18.55 |
| Growth | +51.7% | −87.9% | +141.4% | +296.9% | −26.3% | +8.0% | +11.2% | −2.3% | +10.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.6% | 6.5% | 6.4% | 3.5% | 7.0% | 6.7% | 5.4% | 6.3% | 5.9% | 5.8% |
| Net margin | 5.0% | 7.0% | 0.8% | 1.9% | 6.2% | 4.1% | 4.4% | 4.9% | 4.7% | 4.7% |
| Free cash flow margin | −0.3% | −1.5% | 0.2% | −1.1% | 5.1% | 3.3% | 3.0% | 3.6% | 3.4% | 5.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.93 | 4.67 | 5.61 | 5.10 | 10.14 | 9.83 | 8.85 | 8.31 | 7.04 | 8.93 |
| Capital expenditure | −5.12 | −5.66 | −5.49 | −5.87 | −5.88 | −6.76 | −6.17 | −5.18 | −4.06 | −3.81 |
| Free cash flow | −0.19 | −0.99 | 0.12 | −0.77 | 4.25 | 3.07 | 2.67 | 3.14 | 2.98 | 5.12 |
| Growth | −726.8% | −27.8% | −12.9% | +17.3% | −4.9% | +71.6% | ||||
| Buybacks | −0.51 | −1.02 | −1.48 | −0.00 | n/a | −2.25 | −1.50 | −2.50 | −3.02 | −0.80 |
| Dividends paid | −0.43 | −0.54 | −0.68 | −0.68 | −0.69 | −0.79 | −1.18 | −1.26 | −1.34 | −1.37 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.97 | 3.27 | 2.32 | 4.88 | 7.09 | 6.90 | 6.86 | 6.50 | 5.50 | 13.31 |
| Total debt | 14.88 | 16.51 | 17.52 | 21.52 | 19.42 | 19.80 | 19.78 | 19.77 | 19.15 | 23.29 |
| Net cash (debt) | −10.91 | −13.25 | −15.20 | −16.64 | −12.34 | −12.90 | −12.92 | −13.27 | −13.65 | −9.98 |
| Shareholders’ equity | 16.07 | 19.42 | 17.76 | 18.30 | 24.17 | 24.94 | 26.09 | 27.58 | 28.07 | 31.65 |
| Debt to equity | 0.93 | 0.85 | 0.99 | 1.18 | 0.80 | 0.79 | 0.76 | 0.72 | 0.68 | 0.74 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.97 | 3.27 | 2.32 | 4.88 | 7.09 | 6.90 | 6.86 | 6.50 | 5.50 | 13.31 | |
| 25.98 | 28.15 | 30.43 | 33.61 | 35.75 | 38.09 | 40.70 | 41.49 | 41.64 | n/a | |
| 7.15 | 6.97 | 6.88 | 6.37 | 6.99 | 6.54 | 6.44 | 6.42 | 6.60 | 6.73 | |
| 48.55 | 52.33 | 54.40 | 73.54 | 82.78 | 85.99 | 87.14 | 87.01 | 87.63 | 98.94 | |
| Growth | +7.8% | +4.0% | +35.2% | +12.6% | +3.9% | +1.3% | −0.2% | +0.7% | +12.9% | |
| Liabilities | ||||||||||
| 14.88 | 16.51 | 17.52 | 21.52 | 19.42 | 19.80 | 19.78 | 19.77 | 19.15 | 23.29 | |
| calc | 14.88 | 16.51 | 17.52 | 21.52 | 19.42 | 19.80 | 19.78 | 19.77 | 19.15 | 23.29 |
| Equity | ||||||||||
| 20.83 | 24.82 | 24.65 | 25.22 | 29.82 | 32.78 | 35.26 | 38.65 | 41.40 | 44.46 | |
| 16.07 | 19.42 | 17.76 | 18.30 | 24.17 | 24.94 | 26.09 | 27.58 | 28.07 | 31.65 | |
| Growth | +20.8% | −8.5% | +3.0% | +32.1% | +3.2% | +4.6% | +5.7% | +1.8% | +12.7% | |
| Per share and net cash | ||||||||||
| calc | −10.91 | −13.25 | −15.20 | −16.64 | −12.34 | −12.90 | −12.92 | −13.27 | −13.65 | −9.98 |
| 268.3 | 265.9 | 260.8 | 262.0 | 267.3 | 259.8 | 251.2 | 244.3 | 235.9 | 236.6 | |
| calc | 59.92 | 73.01 | 68.08 | 69.84 | 90.40 | 95.98 | 103.86 | 112.90 | 119.01 | 133.77 |
Lines marked calc are worked out here from filed figures; point at one for how.