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 | 21.99 | 23.47 | 25.63 | 27.75 | 33.75 | 34.22 | 37.84 | 38.69 | 40.61 | 42.72 |
| Growth | +6.8% | +9.2% | +8.3% | +21.6% | +1.4% | +10.6% | +2.2% | +5.0% | +5.2% | |
| Operating income | 2.06 | 2.01 | 2.12 | 2.30 | 3.55 | 3.22 | 3.33 | 2.45 | 1.71 | 2.20 |
| Net income | 1.25 | 1.54 | 1.59 | 1.71 | 2.66 | 2.40 | 2.42 | 1.66 | 1.13 | 1.51 |
| Growth | +23.0% | +3.3% | +7.7% | +55.0% | −9.6% | +0.7% | −31.2% | −32.3% | +34.4% | |
| EPS, diluted | 4.43 | 5.63 | 5.97 | 6.64 | 10.62 | 10.17 | 10.68 | 7.55 | 5.11 | 6.85 |
| Growth | +27.1% | +6.0% | +11.2% | +59.9% | −4.2% | +5.0% | −29.3% | −32.3% | +34.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.8% | 30.8% | 30.5% | 30.6% | 31.8% | 31.6% | 31.2% | 30.3% | 29.6% | 30.7% |
| Operating margin | 9.4% | 8.6% | 8.3% | 8.3% | 10.5% | 9.4% | 8.8% | 6.3% | 4.2% | 5.2% |
| Net margin | 5.7% | 6.6% | 6.2% | 6.2% | 7.9% | 7.0% | 6.4% | 4.3% | 2.8% | 3.5% |
| Free cash flow margin | 4.8% | 4.9% | 5.5% | 5.2% | 8.4% | 5.2% | 1.1% | 1.8% | 4.2% | 5.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.61 | 1.80 | 2.14 | 2.24 | 3.88 | 2.87 | 1.98 | 2.39 | 3.00 | 3.63 |
| Capital expenditure | −0.56 | −0.65 | −0.73 | −0.78 | −1.03 | −1.07 | −1.56 | −1.70 | −1.31 | −1.24 |
| Free cash flow | 1.04 | 1.16 | 1.41 | 1.45 | 2.85 | 1.80 | 0.42 | 0.69 | 1.69 | 2.39 |
| Growth | +10.6% | +21.9% | +3.1% | +96.0% | −37.0% | −76.4% | +63.1% | +143.8% | +41.9% | |
| Buybacks | −0.99 | −0.58 | −1.01 | −1.20 | −2.47 | −2.55 | −2.75 | n/a | n/a | n/a |
| Dividends paid | −0.28 | −0.28 | −0.31 | −0.33 | −0.36 | −0.39 | −0.49 | −0.52 | −0.52 | −0.52 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.19 | 0.27 | 0.24 | 0.24 | 1.38 | 0.34 | 0.38 | 0.54 | 0.93 | 1.14 |
| Total debt | n/a | n/a | n/a | 2.91 | 4.13 | 4.17 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | −2.67 | −2.75 | −3.83 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 5.41 | 6.13 | 6.42 | 6.70 | 6.66 | 6.26 | 5.54 | 6.75 | 7.41 | 8.51 |
| Debt to equity | n/a | n/a | n/a | 0.43 | 0.62 | 0.67 | n/a | n/a | n/a | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 3 Feb 2017 | FY2018 2 Feb 2018 | FY2019 1 Feb 2019 | FY2020 31 Jan 2020 | FY2021 29 Jan 2021 | FY2022 28 Jan 2022 | FY2023 3 Feb 2023 | FY2024 2 Feb 2024 | FY2025 31 Jan 2025 | FY2026 30 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.19 | 0.27 | 0.24 | 0.24 | 1.38 | 0.34 | 0.38 | 0.54 | 0.93 | 1.14 | |
| 3.26 | 3.61 | 4.10 | 4.68 | 5.25 | 5.61 | 6.76 | 6.99 | 6.71 | 6.33 | |
| 2.43 | 2.70 | 2.97 | 3.28 | 3.90 | 4.35 | 5.24 | 6.09 | 6.21 | n/a | |
| 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | |
| 11.67 | 12.52 | 13.20 | 22.83 | 25.86 | 26.33 | 29.08 | 30.80 | 31.13 | 30.96 | |
| Growth | +7.2% | +5.5% | +72.9% | +13.3% | +1.8% | +10.5% | +5.9% | +1.1% | −0.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 2.91 | 4.13 | 4.17 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | 2.91 | 4.13 | 4.17 | n/a | n/a | n/a | n/a |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 23.72 | 22.45 | |
| Equity | ||||||||||
| 2.02 | 2.70 | 2.94 | 3.16 | 3.01 | 2.47 | 1.66 | 2.80 | 3.41 | 4.40 | |
| 5.41 | 6.13 | 6.42 | 6.70 | 6.66 | 6.26 | 5.54 | 6.75 | 7.41 | 8.51 | |
| Growth | +13.3% | +4.8% | +4.4% | −0.6% | −6.0% | −11.5% | +21.8% | +9.8% | +14.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −2.67 | −2.75 | −3.83 | n/a | n/a | n/a | n/a |
| 275.2 | 268.7 | 259.5 | 251.9 | 240.8 | 230.0 | 219.1 | 219.7 | 219.9 | 220.2 | |
| calc | 19.64 | 22.80 | 24.73 | 26.60 | 27.66 | 27.22 | 25.29 | 30.72 | 33.71 | 38.65 |
Lines marked calc are worked out here from filed figures; point at one for how.