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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 32.6% | 32.1% | 31.7% | 31.0% | 27.8% | 42.3% | 42.0% | 40.3% | 39.5% | 39.5% | |
| 4.0% | 3.3% | 3.2% | 2.1% | −3.5% | 16.8% | 16.1% | 13.6% | 11.3% | 10.7% | |
| 2.6% | 3.4% | 2.6% | 1.8% | −1.6% | 13.3% | 13.0% | 10.9% | 9.2% | 8.8% | |
| 6.3% | 2.2% | 3.5% | 4.1% | 4.3% | 18.1% | 12.1% | 11.1% | 9.4% | 9.6% | |
| Spending | ||||||||||
| 25.7% | 26.2% | 26.0% | 26.7% | 27.3% | 23.7% | 24.4% | 25.4% | 26.7% | 27.2% | |
| 1.6% | 2.0% | 2.1% | 1.6% | 1.4% | 1.6% | 1.7% | 2.0% | 1.6% | 1.4% | |
| 34.3% | −3.7% | 18.1% | 17.0% | n/a | 20.8% | 19.6% | 19.4% | 18.7% | 18.0% | |
| Returns | ||||||||||
| 9.9% | 13.0% | 10.1% | 6.8% | −5.0% | 59.4% | 55.8% | 43.5% | 33.0% | 32.1% | |
| 4.3% | 6.0% | 5.0% | 3.2% | −2.3% | 26.6% | 26.8% | 21.4% | 16.8% | 16.3% | |
| Balance and payout | ||||||||||
| 0.36 | 0.31 | 0.22 | 0.23 | 0.25 | n/a | n/a | n/a | n/a | n/a | |
| 5.8% | 4.3% | 6.5% | 10.4% | n/a | 35.4% | 30.4% | 45.8% | 69.7% | 85.0% | |
| 61.4% | 161.6% | 61.2% | 54.4% | 60.7% | 72.3% | 87.4% | 82.6% | 87.7% | 95.0% | |