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 | 15.62 | 15.74 | 16.87 | 17.63 | 18.13 | 18.99 | 20.09 | 19.86 | 19.49 | 18.42 |
| Growth | +0.8% | +7.1% | +4.5% | +2.8% | +4.8% | +5.8% | −1.2% | −1.9% | −5.4% | |
| Operating income | 2.49 | 2.42 | 2.52 | 2.95 | 3.14 | 3.48 | 3.43 | 3.43 | 3.30 | 0.89 |
| Net income | 1.66 | 2.13 | 1.75 | 2.18 | 2.34 | 2.71 | 2.59 | 2.50 | 2.30 | −0.09 |
| Growth | +28.6% | −17.8% | +24.4% | +7.3% | +15.7% | −4.2% | −3.8% | −8.1% | −103.8% | |
| EPS, diluted | 2.77 | 3.64 | 2.90 | 3.56 | 3.78 | 4.42 | 4.31 | 4.31 | 4.10 | −0.16 |
| Growth | +31.4% | −20.3% | +22.8% | +6.2% | +16.9% | −2.5% | +0.0% | −4.9% | −103.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 16.0% | 15.4% | 14.9% | 16.8% | 17.3% | 18.3% | 17.1% | 17.3% | 17.0% | 4.8% |
| Net margin | 10.6% | 13.5% | 10.4% | 12.4% | 12.9% | 14.3% | 12.9% | 12.6% | 11.8% | −0.5% |
| Free cash flow margin | 11.1% | 14.1% | 13.5% | 18.2% | 13.5% | 14.5% | 10.4% | 12.7% | 11.8% | 8.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.42 | 2.84 | 2.81 | 3.68 | 2.98 | 3.32 | 2.78 | 3.30 | 2.92 | 2.17 |
| Capital expenditure | −0.68 | −0.62 | −0.54 | −0.46 | −0.53 | −0.57 | −0.69 | −0.77 | −0.63 | −0.54 |
| Free cash flow | 1.73 | 2.22 | 2.27 | 3.22 | 2.45 | 2.75 | 2.09 | 2.53 | 2.29 | 1.63 |
| Growth | +28.2% | +2.3% | +41.7% | −23.7% | +12.0% | −24.0% | +21.0% | −9.3% | −29.1% | |
| Buybacks | −1.65 | −0.60 | −0.00 | −0.00 | −0.30 | −0.88 | −1.40 | −2.00 | −1.20 | −0.50 |
| Dividends paid | −1.14 | −1.14 | −1.18 | −1.20 | −1.25 | −1.24 | −1.29 | −1.36 | −1.34 | −1.32 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.77 | 0.40 | 0.45 | 1.68 | 1.51 | 0.57 | 0.59 | 0.42 | 0.36 | 0.45 |
| Total debt | 8.25 | 14.27 | 13.02 | 13.26 | 12.25 | 10.81 | n/a | n/a | 14.20 | 13.47 |
| Net cash (debt) | −7.48 | −13.87 | −12.57 | −11.58 | −10.75 | −10.24 | n/a | n/a | −13.84 | −13.02 |
| Shareholders’ equity | 4.33 | 6.14 | 7.05 | 8.06 | 9.47 | 10.54 | 10.45 | 9.40 | 9.20 | 7.37 |
| Debt to equity | 1.91 | 2.32 | 1.85 | 1.65 | 1.29 | 1.03 | n/a | n/a | 1.54 | 1.83 |
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 | ||||||||||
| 0.77 | 0.40 | 0.45 | 1.68 | 1.51 | 0.57 | 0.59 | 0.42 | 0.36 | 0.45 | |
| 1.48 | 1.64 | 1.56 | 1.43 | 1.82 | 1.87 | 2.17 | 1.90 | 1.91 | 1.92 | |
| 3.69 | 4.05 | 3.79 | 3.58 | 3.61 | 3.39 | 3.64 | 3.86 | 3.63 | 3.44 | |
| 8.75 | 14.07 | 14.00 | 13.92 | 14.06 | 14.38 | 14.51 | 14.75 | 15.62 | 14.12 | |
| 21.81 | 30.62 | 30.11 | 30.81 | 31.84 | 31.09 | 31.45 | 31.47 | 33.07 | 30.02 | |
| Growth | +40.4% | −1.7% | +2.3% | +3.4% | −2.4% | +1.2% | +0.1% | +5.1% | −9.2% | |
| Liabilities | ||||||||||
| 0.60 | 1.60 | 1.40 | 2.33 | 2.46 | 1.67 | n/a | n/a | 1.53 | 1.05 | |
| 7.64 | 12.67 | 11.62 | 10.93 | 9.79 | 9.13 | n/a | n/a | 12.67 | 12.42 | |
| calc | 8.25 | 14.27 | 13.02 | 13.26 | 12.25 | 10.81 | n/a | n/a | 14.20 | 13.47 |
| 16.22 | 23.36 | 22.19 | 21.91 | 21.46 | 20.30 | 20.75 | 21.82 | 23.86 | 22.64 | |
| Equity | ||||||||||
| 13.14 | 14.46 | 15.00 | 15.98 | 17.07 | 18.53 | 19.84 | 20.97 | 21.92 | 20.51 | |
| 4.33 | 6.14 | 7.05 | 8.06 | 9.47 | 10.54 | 10.45 | 9.40 | 9.20 | 7.37 | |
| Growth | +41.9% | +14.9% | +14.2% | +17.5% | +11.3% | −0.9% | −10.1% | −2.1% | −19.9% | |
| Per share and net cash | ||||||||||
| calc | −7.48 | −13.87 | −12.57 | −11.58 | −10.75 | −10.24 | n/a | n/a | −13.84 | −13.02 |
| 577.1 | 593.4 | 602.0 | 609.9 | 607.2 | 597.2 | 585.2 | 558.1 | 542.4 | 533.7 | |
| calc | 7.50 | 10.35 | 11.72 | 13.21 | 15.60 | 17.65 | 17.86 | 16.84 | 16.96 | 13.81 |
Lines marked calc are worked out here from filed figures; point at one for how.