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 | 15.52 | 15.86 | 16.58 | 16.38 | 13.80 | 16.67 | 15.62 | 14.89 | 15.09 | 15.37 |
| Growth | +2.2% | +4.6% | −1.2% | −15.8% | +20.8% | −6.3% | −4.7% | +1.3% | +1.9% | |
| Operating income | 1.19 | 1.48 | 1.36 | 0.57 | −0.86 | 0.81 | −0.07 | 0.56 | 1.11 | 1.12 |
| Net income | 0.68 | 0.85 | 1.00 | 0.35 | −0.67 | 0.26 | −0.20 | 0.50 | 0.84 | 0.82 |
| Growth | +25.4% | +18.3% | −65.0% | −289.5% | −178.9% | +68.1% | −3.3% | |||
| EPS, diluted | 1.69 | 2.14 | 2.59 | 0.93 | −1.78 | 0.67 | −0.55 | 1.34 | 2.20 | 2.13 |
| Growth | +26.6% | +21.0% | −64.1% | −291.4% | −182.1% | +64.2% | −3.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.3% | 38.3% | 38.1% | 37.4% | 34.1% | 39.8% | 34.3% | 38.8% | 41.3% | 40.8% |
| Operating margin | 7.7% | 9.3% | 8.2% | 3.5% | −6.2% | 4.9% | −0.4% | 3.8% | 7.4% | 7.3% |
| Net margin | 4.4% | 5.3% | 6.0% | 2.1% | −4.8% | 1.5% | −1.3% | 3.4% | 5.6% | 5.3% |
| Free cash flow margin | 7.7% | 4.1% | 4.1% | 4.3% | −1.1% | 0.7% | −0.5% | 7.5% | 6.9% | 5.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.72 | 1.38 | 1.38 | 1.41 | 0.24 | 0.81 | 0.61 | 1.53 | 1.49 | 1.29 |
| Capital expenditure | −0.52 | −0.73 | −0.71 | −0.70 | −0.39 | −0.69 | −0.69 | −0.42 | −0.45 | −0.47 |
| Free cash flow | 1.20 | 0.65 | 0.68 | 0.71 | −0.16 | 0.12 | −0.08 | 1.11 | 1.04 | 0.82 |
| Growth | −45.7% | +4.2% | +4.9% | −121.9% | −167.8% | −6.6% | −20.8% | |||
| Buybacks | 0.00 | −0.32 | −0.40 | −0.20 | 0.00 | −0.20 | −0.12 | 0.00 | −0.08 | −0.16 |
| Dividends paid | −0.37 | −0.36 | −0.37 | −0.36 | 0.00 | −0.23 | −0.22 | −0.22 | −0.23 | −0.25 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.78 | 1.78 | 1.08 | 1.36 | 1.99 | 0.88 | 1.22 | 1.87 | 2.34 | 2.62 |
| Total debt | 1.31 | 1.25 | 1.25 | 1.25 | 2.22 | 1.48 | 1.49 | 1.49 | 1.49 | 1.49 |
| Net cash (debt) | 0.47 | 0.53 | −0.17 | 0.12 | −0.23 | −0.61 | −0.27 | 0.39 | 0.85 | 1.12 |
| Shareholders’ equity | 2.90 | 3.14 | 3.55 | 3.32 | 2.61 | 2.72 | 2.23 | 2.60 | 3.26 | 3.80 |
| Debt to equity | 0.45 | 0.40 | 0.35 | 0.38 | 0.85 | 0.55 | 0.67 | 0.57 | 0.46 | 0.39 |
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 | ||||||||||
| 1.78 | 1.78 | 1.08 | 1.36 | 1.99 | 0.88 | 1.22 | 1.87 | 2.34 | 2.62 | |
| 0.34 | 0.28 | 0.32 | 0.32 | 0.36 | 0.40 | 0.34 | 0.29 | 0.30 | 0.32 | |
| 2.62 | 2.81 | 2.91 | 3.12 | 2.84 | 3.04 | 2.69 | 2.57 | 2.50 | 2.51 | |
| 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | |
| 7.61 | 7.99 | 8.05 | 13.68 | 13.77 | 12.76 | 11.39 | 11.04 | 11.89 | 12.63 | |
| Growth | +5.0% | +0.8% | +69.9% | +0.7% | −7.3% | −10.8% | −3.0% | +7.6% | +6.3% | |
| Liabilities | ||||||||||
| 0.07 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.25 | 1.25 | 1.25 | 1.25 | 2.22 | 1.48 | 1.49 | 1.49 | 1.49 | 1.49 | |
| calc | 1.31 | 1.25 | 1.25 | 1.25 | 2.22 | 1.48 | 1.49 | 1.49 | 1.49 | 1.49 |
| Equity | ||||||||||
| 2.75 | 3.08 | 3.48 | 3.26 | 2.50 | 2.62 | 2.14 | 2.42 | 3.04 | 3.61 | |
| 2.90 | 3.14 | 3.55 | 3.32 | 2.61 | 2.72 | 2.23 | 2.60 | 3.26 | 3.80 | |
| Growth | +8.3% | +13.0% | −6.7% | −21.2% | +4.1% | −18.0% | +16.2% | +25.8% | +16.5% | |
| Per share and net cash | ||||||||||
| calc | 0.47 | 0.53 | −0.17 | 0.12 | −0.23 | −0.61 | −0.27 | 0.39 | 0.85 | 1.12 |
| 399.0 | 389.0 | 378.0 | 371.0 | 374.0 | 371.0 | 366.0 | 372.0 | 374.0 | 372.0 | |
| calc | 7.28 | 8.08 | 9.40 | 8.94 | 6.99 | 7.34 | 6.10 | 6.98 | 8.73 | 10.22 |
Lines marked calc are worked out here from filed figures; point at one for how.