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 | 3.10 | 3.31 | 3.69 | 3.95 | 4.00 | 4.55 | 4.91 | 5.13 | 5.41 | 6.30 |
| Growth | +6.8% | +11.4% | +7.1% | +1.1% | +13.9% | +7.8% | +4.6% | +5.4% | +16.5% | |
| Operating income | 1.25 | 1.29 | 1.37 | 1.46 | 1.46 | 1.84 | 2.03 | 2.17 | 2.21 | 2.51 |
| Net income | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.69 | 1.66 | 1.76 |
| Growth | −2.0% | +6.2% | ||||||||
| EPS, diluted | 2.28 | 2.75 | 2.86 | 3.04 | 3.03 | 3.84 | 4.30 | 4.67 | 4.58 | 4.89 |
| Growth | +20.6% | +4.0% | +6.3% | −0.3% | +26.7% | +12.0% | +8.6% | −1.9% | +6.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 40.4% | 39.0% | 37.1% | 36.9% | 36.5% | 40.4% | 41.4% | 42.4% | 40.8% | 39.8% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 32.9% | 30.6% | 27.9% |
| Free cash flow margin | 27.9% | 33.9% | 31.1% | 33.2% | 28.6% | 32.0% | 31.9% | 33.8% | 31.6% | 36.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.96 | 1.28 | 1.27 | 1.44 | 1.26 | 1.59 | 1.71 | 1.90 | 1.90 | 2.56 |
| Capital expenditure | −0.09 | −0.15 | −0.12 | −0.13 | −0.12 | −0.13 | −0.14 | −0.16 | −0.19 | −0.23 |
| Free cash flow | 0.87 | 1.12 | 1.15 | 1.31 | 1.14 | 1.46 | 1.56 | 1.74 | 1.71 | 2.32 |
| Growth | +29.6% | +2.3% | +14.5% | −13.1% | +27.5% | +7.4% | +11.1% | −1.6% | +35.8% | |
| Buybacks | −0.17 | −0.14 | −0.06 | −0.17 | −0.16 | −0.15 | 0.00 | −0.17 | −0.10 | −0.61 |
| Dividends paid | −0.66 | −0.74 | −0.83 | −0.89 | −0.91 | −1.00 | −1.18 | −1.32 | −1.45 | −1.59 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.18 | 0.36 | 0.67 | 0.91 | 1.00 | 0.37 | 1.22 | 1.47 | 1.63 | 1.09 |
| Total debt | n/a | 0.00 | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 4.95 | 4.56 |
| Net cash (debt) | n/a | 0.36 | −0.12 | 0.11 | 0.20 | −0.43 | 0.42 | 0.67 | −3.32 | −3.47 |
| Shareholders’ equity | 2.23 | 2.36 | 2.62 | 2.78 | 2.95 | 3.09 | 3.49 | 3.80 | 4.13 | 3.74 |
| Debt to equity | n/a | 0.00 | 0.30 | 0.29 | 0.27 | 0.26 | 0.23 | 0.21 | 1.20 | 1.22 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.96 | 1.28 | 1.27 | 1.44 | 1.26 | 1.59 | 1.71 | 1.90 | 1.90 | 2.56 | |
| Growth | +32.9% | −0.4% | +13.3% | −12.5% | +26.1% | +7.3% | +11.2% | +0.2% | +34.5% | |
| 0.13 | 0.14 | 0.18 | 0.21 | 0.19 | 0.19 | 0.18 | 0.18 | 0.21 | 0.44 | |
| Investment | ||||||||||
| −0.09 | −0.15 | −0.12 | −0.13 | −0.12 | −0.13 | −0.14 | −0.16 | −0.19 | −0.23 | |
| calc | 0.87 | 1.12 | 1.15 | 1.31 | 1.14 | 1.46 | 1.56 | 1.74 | 1.71 | 2.32 |
| Growth | +29.6% | +2.3% | +14.5% | −13.1% | +27.5% | +7.4% | +11.1% | −1.6% | +35.8% | |
| calc | 2.39 | 3.10 | 3.17 | 3.64 | 3.15 | 4.01 | 4.31 | 4.80 | 4.72 | 6.45 |
| −0.66 | 1.00 | −1.63 | 0.77 | −0.46 | −1.51 | 0.21 | −0.26 | −3.36 | −1.15 | |
| Financing | ||||||||||
| −0.48 | −0.42 | −1.01 | −1.49 | −0.64 | −0.98 | −0.71 | −1.87 | 2.29 | −2.65 | |
| −0.66 | −0.74 | −0.83 | −0.89 | −0.91 | −1.00 | −1.18 | −1.32 | −1.45 | −1.59 | |
| −0.17 | −0.14 | −0.06 | −0.17 | −0.16 | −0.15 | 0.00 | −0.17 | −0.10 | −0.61 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.