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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 347.0 | 187.0 | 123.5 | 277.1 | 360.3 | 716.8 | 650.3 | 808.3 | 717.9 | 861.5 | |
| n/a | 38.4 | n/a | 46.2 | 36.7 | 39.8 | 57.0 | 60.5 | 55.7 | 39.7 | |
| 1,790.3 | 1,696.3 | 1,586.7 | 1,458.2 | 1,289.3 | 1,190.2 | 1,118.4 | 1,074.3 | 1,002.2 | 911.8 | |
| 3,898.5 | 3,682.7 | 3,431.4 | 3,430.3 | 3,092.5 | 3,245.6 | 3,329.2 | 3,448.9 | 3,531.1 | 3,505.0 | |
| Growth | −5.5% | −6.8% | −0.0% | −9.8% | +4.9% | +2.6% | +3.6% | +2.4% | −0.7% | |
| Liabilities | ||||||||||
| 87.2 | 160.9 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 526.1 | 365.4 | 365.6 | 365.7 | 365.8 | n/a | n/a | n/a | n/a | n/a | |
| calc | 613.3 | 526.4 | 365.6 | 365.7 | 365.8 | n/a | n/a | n/a | n/a | n/a |
| Equity | ||||||||||
| 4,153.8 | 4,365.2 | 4,458.0 | 4,556.5 | 4,471.3 | 5,027.9 | 5,648.7 | 6,048.3 | 6,228.0 | 6,312.7 | |
| 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 | |
| Growth | −0.5% | −1.7% | −3.3% | −11.2% | +0.7% | +10.2% | +6.2% | +5.8% | −1.0% | |
| Per share and net cash | ||||||||||
| calc | −266.3 | −339.3 | −242.1 | −88.6 | −5.5 | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.