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 | 48.24 | 52.06 | 58.47 | 58.76 | 56.64 | 63.46 | 62.91 | 53.72 | 53.56 | 55.30 |
| Growth | +7.9% | +12.3% | +0.5% | −3.6% | +12.0% | −0.9% | −14.6% | −0.3% | +3.2% | |
| Operating income | 3.55 | 3.37 | 3.83 | 3.88 | 3.44 | 5.36 | 4.56 | 3.46 | 3.82 | 3.17 |
| Net income | 2.50 | 2.53 | 5.33 | 3.15 | 2.82 | 6.54 | 3.13 | 3.26 | 2.78 | 2.53 |
| Growth | +1.2% | +110.9% | −40.8% | −10.7% | +132.4% | −52.1% | +4.2% | −15.0% | −8.9% | |
| EPS, diluted | 1.43 | 1.48 | 3.26 | 2.07 | 1.98 | 5.36 | 2.98 | 3.26 | 2.81 | 2.65 |
| Growth | +3.5% | +120.3% | −36.5% | −4.3% | +170.7% | −44.4% | +9.4% | −13.8% | −5.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | 19.5% | 21.4% | 22.1% | 20.6% |
| Operating margin | 7.4% | 6.5% | 6.6% | 6.6% | 6.1% | 8.4% | 7.2% | 6.4% | 7.1% | 5.7% |
| Net margin | 5.2% | 4.9% | 9.1% | 5.4% | 5.0% | 10.3% | 5.0% | 6.1% | 5.2% | 4.6% |
| Free cash flow margin | 5.8% | 6.3% | 6.8% | 6.8% | 6.6% | 9.2% | 5.9% | 5.5% | 5.9% | 5.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.25 | 3.68 | 4.53 | 4.65 | 4.32 | 6.41 | 4.46 | 3.57 | 3.75 | 3.70 |
| Capital expenditure | −0.43 | −0.40 | −0.55 | −0.67 | −0.58 | −0.58 | −0.77 | −0.59 | −0.59 | −0.90 |
| Free cash flow | 2.82 | 3.28 | 3.98 | 3.98 | 3.74 | 5.83 | 3.70 | 2.98 | 3.16 | 2.80 |
| Growth | +16.2% | +21.6% | +0.0% | −6.2% | +56.0% | −36.5% | −19.5% | +6.0% | −11.3% | |
| Buybacks | −1.16 | −1.41 | −2.56 | −2.41 | −3.11 | −6.25 | −4.30 | −0.10 | −2.10 | −0.85 |
| Dividends paid | −0.86 | −0.89 | −0.90 | −0.97 | −1.00 | −0.94 | −1.04 | −1.04 | −1.08 | −1.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.29 | 7.00 | 5.17 | 4.54 | 4.86 | 4.30 | 3.15 | 3.11 | 3.24 | 3.69 |
| Total debt | n/a | n/a | n/a | 5.09 | 6.18 | 7.06 | 10.96 | 9.43 | 9.62 | 9.61 |
| Net cash (debt) | n/a | n/a | n/a | −0.55 | −1.31 | −2.76 | −7.82 | −6.33 | −6.38 | −5.92 |
| Shareholders’ equity | −3.89 | −3.41 | −0.64 | −1.21 | −2.28 | −1.64 | −3.03 | −1.07 | −1.32 | −0.35 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Oct 2016 | FY2017 31 Oct 2017 | FY2018 31 Oct 2018 | FY2019 31 Oct 2019 | FY2020 31 Oct 2020 | FY2021 31 Oct 2021 | FY2022 31 Oct 2022 | FY2023 31 Oct 2023 | FY2024 31 Oct 2024 | FY2025 31 Oct 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 6.29 | 7.00 | 5.17 | 4.54 | 4.86 | 4.30 | 3.15 | 3.11 | 3.24 | 3.69 | |
| 4.11 | 4.41 | 5.11 | 6.03 | 5.38 | 5.54 | 4.55 | 4.24 | 5.12 | 5.69 | |
| 4.48 | 5.79 | 6.06 | 5.73 | 5.96 | 7.93 | 7.61 | 6.86 | 7.72 | 8.51 | |
| 1.74 | 1.88 | 2.20 | 2.79 | 2.63 | 2.55 | 2.77 | 2.83 | 2.91 | 3.05 | |
| 5.62 | 5.62 | 5.97 | 6.37 | 6.38 | 6.80 | 8.54 | 8.59 | 8.63 | 8.71 | |
| 28.99 | 32.91 | 34.62 | 33.47 | 34.68 | 38.61 | 38.49 | 37.00 | 39.91 | 41.77 | |
| Growth | +13.5% | +5.2% | −3.3% | +3.6% | +11.3% | −0.3% | −3.9% | +7.9% | +4.7% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.31 | 0.63 | 0.67 | 0.17 | 0.18 | 1.36 | 0.79 | |
| n/a | n/a | n/a | 4.78 | 5.54 | 6.39 | 10.80 | 9.25 | 8.26 | 8.82 | |
| calc | n/a | n/a | n/a | 5.09 | 6.18 | 7.06 | 10.96 | 9.43 | 9.62 | 9.61 |
| Equity | ||||||||||
| −3.50 | −2.39 | −0.47 | −0.82 | −1.96 | −2.47 | −4.49 | −2.36 | −2.68 | −2.03 | |
| −3.89 | −3.41 | −0.64 | −1.21 | −2.28 | −1.64 | −3.03 | −1.07 | −1.32 | −0.35 | |
| Growth | ||||||||||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −0.55 | −1.31 | −2.76 | −7.82 | −6.33 | −6.38 | −5.92 |
| 1,712 | 1,650 | 1,560 | 1,458 | 1,304 | 1,092 | 980.0 | 989.0 | 939.0 | 921.0 | |
| calc | −2.27 | −2.07 | −0.41 | −0.83 | −1.74 | −1.51 | −3.09 | −1.08 | −1.41 | −0.38 |
Lines marked calc are worked out here from filed figures; point at one for how.