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 | 6,418.0 | 6,422.7 | 6,503.3 | 6,343.2 | 4,433.2 | 6,493.0 | 6,871.1 | 6,752.1 | 6,482.6 | 6,473.6 |
| Growth | +0.1% | +1.3% | −2.5% | −30.1% | +46.5% | +5.8% | −1.7% | −4.0% | −0.1% | |
| Net income | 169.2 | 221.3 | 170.3 | 111.1 | −71.7 | 862.5 | 891.6 | 738.8 | 593.5 | 570.2 |
| Growth | +30.8% | −23.1% | −34.8% | −164.5% | +3.4% | −17.1% | −19.7% | −3.9% | ||
| EPS, diluted | 4.93 | 7.51 | 6.23 | 4.38 | −3.16 | 41.88 | 50.81 | 44.73 | 36.82 | 36.42 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.6% | 32.1% | 31.7% | 31.0% | 27.8% | 42.3% | 42.0% | 40.3% | 39.5% | 39.5% |
| Net margin | 2.6% | 3.4% | 2.6% | 1.8% | −1.6% | 13.3% | 13.0% | 10.9% | 9.2% | 8.8% |
| Free cash flow margin | 6.3% | 2.2% | 3.5% | 4.1% | 4.3% | 18.1% | 12.1% | 11.1% | 9.4% | 9.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 512.2 | 274.3 | 367.3 | 365.1 | 252.9 | 1,280.0 | 948.4 | 883.6 | 714.1 | 717.0 |
| Capital expenditure | −104.8 | −130.5 | −137.1 | −103.4 | −60.5 | −104.4 | −120.1 | −132.9 | −104.6 | −93.4 |
| Free cash flow | 407.4 | 143.8 | 230.2 | 261.7 | 192.5 | 1,175.7 | 828.3 | 750.6 | 609.6 | 623.6 |
| Growth | −64.7% | +60.1% | +13.7% | −26.4% | +510.8% | −29.5% | −9.4% | −18.8% | +2.3% | |
| Buybacks | −240.2 | −223.0 | −129.9 | −130.9 | −102.9 | −544.9 | −452.9 | −281.4 | −121.0 | −107.8 |
| Dividends paid | −9.8 | −9.4 | −11.1 | −11.5 | −14.0 | −305.2 | −271.3 | −338.6 | −413.8 | −484.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 347.0 | 187.0 | 123.5 | 277.1 | 360.3 | 716.8 | 650.3 | 808.3 | 717.9 | 861.5 |
| Total debt | 613.3 | 526.4 | 365.6 | 365.7 | 365.8 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −266.3 | −339.3 | −242.1 | −88.6 | −5.5 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1,717.4 | 1,708.2 | 1,678.4 | 1,623.3 | 1,441.0 | 1,451.2 | 1,598.6 | 1,697.1 | 1,796.2 | 1,779.0 |
| Debt to equity | 0.36 | 0.31 | 0.22 | 0.23 | 0.25 | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 Jan 2017 | FY2018 3 Feb 2018 | FY2019 2 Feb 2019 | FY2020 1 Feb 2020 | FY2021† 30 Jan 2021 | FY2022 29 Jan 2022 | FY2023 28 Jan 2023 | FY2024 3 Feb 2024 | FY2025 1 Feb 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 6,418.0 | 6,422.7 | 6,503.3 | 6,343.2 | 4,433.2 | 6,493.0 | 6,871.1 | 6,752.1 | 6,482.6 | 6,473.6 | |
| Growth | +0.1% | +1.3% | −2.5% | −30.1% | +46.5% | +5.8% | −1.7% | −4.0% | −0.1% | |
| 4,166.4 | 4,199.7 | 4,291.5 | 4,236.0 | 3,069.1 | 3,747.7 | 3,983.6 | 4,031.1 | 3,919.5 | 3,916.9 | |
| 2,090.7 | 2,061.8 | 2,064.6 | 1,967.5 | 1,231.8 | 2,745.3 | 2,887.5 | 2,720.9 | 2,563.1 | 2,556.8 | |
| Growth | −1.4% | +0.1% | −4.7% | −37.4% | +122.9% | +5.2% | −5.8% | −5.8% | −0.2% | |
| 1,646.8 | 1,684.9 | 1,691.2 | 1,691.0 | 1,211.5 | 1,536.6 | 1,674.3 | 1,717.4 | 1,731.2 | 1,759.2 | |
| 257.7 | 212.7 | 208.0 | 133.9 | −153.4 | 1,088.4 | 1,109.5 | 916.6 | 729.7 | 694.5 | |
| 88.5 | −7.8 | 37.7 | 22.8 | −81.8 | 225.9 | 217.8 | 177.8 | 136.2 | 124.7 | |
| 169.2 | 221.3 | 170.3 | 111.1 | −71.7 | 862.5 | 891.6 | 738.8 | 593.5 | 570.2 | |
| Growth | +30.8% | −23.1% | −34.8% | −164.5% | +3.4% | −17.1% | −19.7% | −3.9% | ||
| Per share | ||||||||||
| 4.93 | 7.51 | 6.23 | 4.38 | −3.16 | 41.88 | 50.81 | 44.73 | 36.82 | 36.42 | |
| 4.93 | 7.51 | 6.23 | 4.38 | −3.16 | 41.88 | 50.81 | 44.73 | 36.82 | 36.42 | |
| Growth | +52.3% | −17.0% | −29.7% | −172.1% | +21.3% | −12.0% | −17.7% | −1.1% | ||
| 34.3 | 29.5 | 27.3 | 25.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 34.3 | 29.5 | 27.3 | 25.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Growth | −14.1% | −7.4% | −7.1% | −99.9% | −9.3% | −14.8% | −5.9% | −2.4% | −2.9% | |
† The diluted share count jumps at 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.