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 | 4.41 | 4.73 | 5.30 | 5.35 | 5.60 | 6.32 | 6.35 | 6.66 | 6.72 | 6.84 |
| Growth | +7.2% | +12.1% | +0.8% | +4.7% | +12.8% | +0.5% | +4.9% | +0.9% | +1.7% | |
| Operating income | 0.64 | 0.70 | 0.89 | 0.96 | 1.00 | 1.02 | 0.86 | 0.96 | 1.06 | 1.07 |
| Net income | 0.47 | 0.48 | 0.93 | 0.70 | 0.75 | 0.76 | 0.68 | 0.68 | 0.79 | 0.79 |
| Growth | +1.1% | +95.5% | −24.7% | +6.4% | +1.1% | −9.7% | −0.2% | +15.9% | +0.1% | |
| EPS, diluted | 3.69 | 3.72 | 3.50 | 2.62 | 2.78 | 2.80 | 2.52 | 2.52 | 2.92 | 2.93 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.5% | 37.9% | 39.5% | 40.1% | 41.1% | 39.5% | 35.8% | 37.6% | 38.5% | 37.9% |
| Operating margin | 14.5% | 14.8% | 16.8% | 17.9% | 17.8% | 16.1% | 13.6% | 14.5% | 15.8% | 15.7% |
| Net margin | 10.7% | 10.1% | 17.6% | 13.1% | 13.3% | 12.0% | 10.7% | 10.2% | 11.7% | 11.5% |
| Free cash flow margin | 11.4% | 13.4% | 12.3% | 14.5% | 14.6% | 8.7% | 6.1% | 14.6% | 9.6% | 10.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.66 | 0.82 | 0.82 | 0.95 | 1.04 | 0.83 | 0.65 | 1.24 | 0.92 | 0.96 |
| Capital expenditure | −0.15 | −0.18 | −0.17 | −0.17 | −0.23 | −0.28 | −0.26 | −0.26 | −0.27 | −0.22 |
| Free cash flow | 0.50 | 0.63 | 0.65 | 0.77 | 0.82 | 0.55 | 0.39 | 0.97 | 0.65 | 0.74 |
| Growth | +25.5% | +3.0% | +18.6% | +5.5% | −32.6% | −29.2% | +149.9% | −33.5% | +14.4% | |
| Buybacks | −0.24 | −0.14 | −0.06 | −0.10 | −0.05 | −0.01 | −0.04 | −0.04 | −0.05 | −0.03 |
| Dividends paid | −0.22 | −0.24 | −0.27 | −0.30 | −0.33 | −0.36 | −0.40 | −0.42 | −0.45 | −0.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.12 | 0.19 | 0.10 | 0.16 | 0.42 | 0.35 | 0.33 | 0.17 | 0.19 | 0.10 |
| Total debt | 1.06 | 4.77 | 4.14 | 3.72 | 4.02 | 4.74 | 3.91 | 4.14 | 3.86 | 3.61 |
| Net cash (debt) | −0.94 | −4.58 | −4.04 | −3.57 | −3.59 | −4.39 | −3.58 | −3.97 | −3.67 | −3.52 |
| Shareholders’ equity | 1.64 | 2.57 | 3.17 | 3.44 | 3.93 | 4.41 | 4.68 | 5.06 | 5.29 | 5.74 |
| Debt to equity | 0.65 | 1.86 | 1.30 | 1.08 | 1.02 | 1.08 | 0.84 | 0.82 | 0.73 | 0.63 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 Nov 2016 | FY2017 30 Nov 2017 | FY2018 30 Nov 2018 | FY2019 30 Nov 2019 | FY2020 30 Nov 2020 | FY2021 30 Nov 2021 | FY2022 30 Nov 2022 | FY2023 30 Nov 2023 | FY2024 30 Nov 2024 | FY2025 30 Nov 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.12 | 0.19 | 0.10 | 0.16 | 0.42 | 0.35 | 0.33 | 0.17 | 0.19 | 0.10 | |
| 0.47 | 0.56 | 0.52 | 0.50 | 0.53 | 0.55 | 0.57 | 0.59 | 0.59 | 0.63 | |
| 0.76 | 0.79 | 0.79 | 0.80 | 1.03 | 1.18 | 1.34 | 1.13 | 1.24 | 1.27 | |
| 0.67 | 0.81 | 0.94 | 0.95 | 1.03 | 1.14 | 1.20 | 1.32 | 1.41 | 1.45 | |
| 1.77 | 4.49 | 4.53 | 4.51 | 4.99 | 5.34 | 5.21 | 5.26 | 5.23 | 5.30 | |
| 4.64 | 10.39 | 10.26 | 10.36 | 12.09 | 12.91 | 13.12 | 12.86 | 13.07 | 13.20 | |
| Growth | +124.0% | −1.2% | +1.0% | +16.7% | +6.8% | +1.7% | −2.0% | +1.6% | +1.0% | |
| Liabilities | ||||||||||
| 0.00 | 0.33 | 0.08 | 0.10 | 0.26 | 0.77 | 0.27 | 0.80 | 0.27 | 0.51 | |
| 1.05 | 4.44 | 4.05 | 3.63 | 3.75 | 3.97 | 3.64 | 3.34 | 3.59 | 3.11 | |
| calc | 1.06 | 4.77 | 4.14 | 3.72 | 4.02 | 4.74 | 3.91 | 4.14 | 3.86 | 3.61 |
| 3.00 | 7.81 | 7.07 | 6.91 | 8.15 | 8.48 | 8.43 | 7.78 | 7.75 | 7.43 | |
| Equity | ||||||||||
| 1.06 | 1.17 | 1.76 | 2.06 | 2.42 | 2.78 | 3.02 | 3.25 | 3.55 | 3.82 | |
| 1.64 | 2.57 | 3.17 | 3.44 | 3.93 | 4.41 | 4.68 | 5.06 | 5.29 | 5.74 | |
| Growth | +56.9% | +23.3% | +8.6% | +14.0% | +12.4% | +6.1% | +8.1% | +4.6% | +8.4% | |
| Per share and net cash | ||||||||||
| calc | −0.94 | −4.58 | −4.04 | −3.57 | −3.59 | −4.39 | −3.58 | −3.97 | −3.67 | −3.52 |
Lines marked calc are worked out here from filed figures; point at one for how.