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 | 20.72 | 22.25 | 22.82 | 23.61 | 25.51 | 26.31 | 15.41 | 16.77 | 17.57 | 19.40 |
| Growth | +7.4% | +2.6% | +3.5% | +8.0% | +3.1% | −41.4% | +8.9% | +4.7% | +10.4% | |
| Operating income | 1.70 | 2.00 | −0.94 | 1.26 | 1.89 | 1.81 | 2.10 | 1.77 | 1.46 | 1.65 |
| Net income | 0.90 | 1.71 | −1.59 | 0.83 | 1.34 | 1.33 | 1.62 | −1.00 | −3.03 | 1.28 |
| Growth | +91.3% | −192.8% | +62.3% | −1.0% | +21.7% | −161.8% | ||||
| EPS, diluted | 3.78 | 7.21 | −6.69 | 3.47 | 5.65 | 5.80 | 7.21 | −4.54 | −14.03 | 6.22 |
| Growth | +90.7% | −192.8% | +62.8% | +2.7% | +24.3% | −163.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.9% | 31.6% | 30.4% | 29.8% | 30.5% | 29.4% | 37.5% | 35.8% | 35.8% | 36.4% |
| Operating margin | 8.2% | 9.0% | −4.1% | 5.3% | 7.4% | 6.9% | 13.6% | 10.6% | 8.3% | 8.5% |
| Net margin | 4.3% | 7.7% | −7.0% | 3.5% | 5.3% | 5.0% | 10.5% | −6.0% | −17.2% | 6.6% |
| Free cash flow margin | 5.4% | 3.9% | 4.2% | 3.5% | 7.1% | 1.6% | 6.3% | 8.9% | 5.1% | 5.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.67 | 1.51 | 1.77 | 1.87 | 2.72 | 1.43 | 1.61 | 2.68 | 2.19 | 2.19 |
| Capital expenditure | −0.56 | −0.63 | −0.82 | −1.03 | −0.90 | −1.02 | −0.64 | −1.19 | −1.30 | −1.13 |
| Free cash flow | 1.11 | 0.88 | 0.95 | 0.84 | 1.82 | 0.41 | 0.98 | 1.49 | 0.89 | 1.06 |
| Growth | −20.8% | +8.1% | −12.0% | +117.7% | −77.4% | +137.8% | +52.8% | −40.1% | +18.4% | |
| Buybacks | n/a | 0.00 | 0.00 | −0.20 | −0.40 | −0.95 | −0.65 | −0.50 | −0.40 | −1.55 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.87 | 1.10 | 0.42 | 0.54 | 1.42 | 0.98 | 0.64 | 0.43 | 1.26 | 0.72 |
| Total debt | 6.32 | 5.68 | 4.27 | 3.77 | 3.23 | 3.42 | 3.42 | 3.43 | 3.43 | 2.43 |
| Net cash (debt) | −5.46 | −4.58 | −3.84 | −3.23 | −1.81 | −2.43 | −2.78 | −3.00 | −2.17 | −1.71 |
| Shareholders’ equity | 5.39 | 7.18 | 5.64 | 6.25 | 7.29 | 7.72 | 8.75 | 7.31 | 3.98 | 3.75 |
| Debt to equity | 1.17 | 0.79 | 0.76 | 0.60 | 0.44 | 0.44 | 0.39 | 0.47 | 0.86 | 0.65 |
In billions 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 | ||||||||||
| 0.87 | 1.10 | 0.42 | 0.54 | 1.42 | 0.98 | 0.64 | 0.43 | 1.26 | 0.72 | |
| n/a | n/a | 0.10 | 0.11 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 3.12 | 3.20 | 3.45 | 3.88 | 4.12 | 4.48 | 4.97 | 3.82 | 4.50 | 4.96 | |
| 5.02 | 5.03 | 2.30 | 1.98 | 1.98 | 1.98 | 1.98 | 0.42 | 0.42 | 0.42 | |
| 15.70 | 16.33 | 13.50 | 19.57 | 20.70 | 21.72 | 23.02 | 22.02 | 18.64 | 13.47 | |
| Growth | +4.0% | −17.3% | +45.0% | +5.7% | +5.0% | +6.0% | −4.3% | −15.3% | −27.8% | |
| Liabilities | ||||||||||
| 0.15 | 0.92 | 0.00 | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 1.00 | 0.00 | |
| 6.17 | 4.76 | 4.27 | 3.52 | 3.23 | 3.42 | 3.42 | 3.43 | 2.43 | 2.43 | |
| calc | 6.32 | 5.68 | 4.27 | 3.77 | 3.23 | 3.42 | 3.42 | 3.43 | 3.43 | 2.43 |
| 10.31 | 9.15 | 7.86 | 13.32 | 13.41 | 14.00 | 14.27 | 14.71 | 14.67 | 9.71 | |
| Equity | ||||||||||
| 2.95 | 4.67 | 3.08 | 3.84 | 5.18 | 6.51 | 8.12 | 7.12 | 3.94 | 3.80 | |
| 5.39 | 7.18 | 5.64 | 6.25 | 7.29 | 7.72 | 8.75 | 7.31 | 3.98 | 3.75 | |
| Growth | +33.3% | −21.4% | +10.8% | +16.5% | +5.9% | +13.4% | −16.4% | −45.6% | −5.6% | |
| Per share and net cash | ||||||||||
| calc | −5.46 | −4.58 | −3.84 | −3.23 | −1.81 | −2.43 | −2.78 | −3.00 | −2.17 | −1.71 |
| 236.1 | 237.3 | 238.1 | 236.7 | 233.4 | 225.1 | 221.2 | 217.9 | 215.1 | 198.5 | |
| calc | 22.82 | 30.26 | 23.70 | 26.42 | 31.22 | 34.29 | 39.56 | 33.56 | 18.49 | 18.92 |
Lines marked calc are worked out here from filed figures; point at one for how.