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 | 115.34 | 123.28 | 121.85 | 122.29 | 132.50 | 137.89 | 148.26 | 150.04 | 147.12 | 147.64 |
| Growth | +6.9% | −1.2% | +0.4% | +8.4% | +4.1% | +7.5% | +1.2% | −1.9% | +0.4% | |
| Operating income | 3.45 | 2.61 | 2.61 | 2.25 | 2.78 | 3.48 | 4.13 | 3.10 | 3.85 | 1.89 |
| Net income | 1.98 | 1.91 | 3.11 | 1.66 | 2.59 | 1.66 | 2.24 | 2.16 | 2.67 | 1.02 |
| Growth | −3.4% | +63.1% | −46.7% | +55.8% | −36.0% | +35.6% | −3.6% | +23.2% | −61.9% | |
| EPS, diluted | 2.05 | 2.09 | 3.76 | 2.04 | 3.27 | 2.17 | 3.06 | 2.96 | 3.67 | 1.54 |
| Growth | +2.0% | +79.9% | −45.7% | +60.3% | −33.6% | +41.0% | −3.3% | +24.0% | −58.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.0% | 2.1% | 2.1% | 1.8% | 2.1% | 2.5% | 2.8% | 2.1% | 2.6% | 1.3% |
| Net margin | 1.7% | 1.5% | 2.6% | 1.4% | 2.0% | 1.2% | 1.5% | 1.4% | 1.8% | 0.7% |
| Free cash flow margin | 0.5% | 0.5% | 1.0% | 1.3% | 3.0% | 2.6% | 1.0% | 1.9% | 1.2% | 2.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.27 | 3.41 | 4.16 | 4.66 | 6.82 | 6.19 | 4.50 | 6.79 | 5.79 | 7.31 |
| Capital expenditure | −3.70 | −2.81 | −2.97 | −3.13 | −2.87 | −2.61 | −3.08 | −3.90 | −4.02 | −3.86 |
| Free cash flow | 0.57 | 0.60 | 1.20 | 1.54 | 3.95 | 3.58 | 1.42 | 2.88 | 1.78 | 3.46 |
| Growth | +5.4% | +98.2% | +28.3% | +157.2% | −9.5% | −60.3% | +103.1% | −38.4% | +94.5% | |
| Buybacks | −1.77 | −1.63 | −2.01 | −0.47 | −1.32 | −1.65 | −0.99 | −0.06 | −4.16 | −2.70 |
| Dividends paid | −0.43 | −0.44 | −0.44 | −0.49 | −0.53 | −0.59 | −0.68 | −0.80 | −0.88 | −0.89 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.32 | 0.35 | 0.43 | 0.40 | 1.69 | 1.82 | 1.02 | 1.88 | 3.96 | 3.33 |
| Total debt | 13.32 | 14.79 | 14.35 | 13.26 | 12.41 | 11.75 | 11.29 | 10.19 | 15.91 | 15.88 |
| Net cash (debt) | −12.99 | −14.44 | −13.92 | −12.86 | −10.72 | −9.92 | −10.28 | −8.30 | −11.95 | −12.54 |
| Shareholders’ equity | 6.70 | 6.93 | 7.89 | 8.60 | 9.58 | 9.45 | 10.04 | 11.62 | 8.29 | 5.93 |
| Debt to equity | 1.99 | 2.13 | 1.82 | 1.54 | 1.30 | 1.24 | 1.12 | 0.88 | 1.92 | 2.68 |
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 | ||||||||||
| 0.32 | 0.35 | 0.43 | 0.40 | 1.69 | 1.82 | 1.02 | 1.88 | 3.96 | 3.33 | |
| 21.02 | 21.07 | 21.64 | 21.87 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 3.03 | 2.93 | 3.09 | 3.08 | 3.08 | 3.08 | 2.92 | 2.92 | 2.67 | 2.60 | |
| 36.51 | 37.20 | 38.12 | 45.26 | 48.66 | 49.09 | 49.62 | 50.51 | 52.62 | 49.95 | |
| Growth | +1.9% | +2.5% | +18.7% | +7.5% | +0.9% | +1.1% | +1.8% | +4.2% | −5.1% | |
| Liabilities | ||||||||||
| 2.20 | 3.51 | 3.10 | 1.93 | 0.84 | 0.45 | 1.15 | 0.03 | 0.10 | 1.37 | |
| 11.12 | 11.28 | 11.25 | 11.33 | 11.57 | 11.29 | 10.14 | 10.16 | 15.81 | 14.51 | |
| calc | 13.32 | 14.79 | 14.35 | 13.26 | 12.41 | 11.75 | 11.29 | 10.19 | 15.91 | 15.88 |
| 29.80 | 30.29 | 30.28 | 36.68 | 39.11 | 39.66 | 39.61 | 38.90 | 44.34 | 44.02 | |
| Equity | ||||||||||
| 15.54 | 17.01 | 19.68 | 20.98 | 23.02 | 24.07 | 25.60 | 26.95 | 28.72 | 28.85 | |
| 6.70 | 6.93 | 7.89 | 8.60 | 9.58 | 9.45 | 10.04 | 11.62 | 8.29 | 5.93 | |
| Growth | +3.5% | +13.8% | +9.1% | +11.3% | −1.3% | +6.2% | +15.7% | −28.7% | −28.5% | |
| Per share and net cash | ||||||||||
| calc | −12.99 | −14.44 | −13.92 | −12.86 | −10.72 | −9.92 | −10.28 | −8.30 | −11.95 | −12.54 |
| 914.2 | 854.1 | 798.3 | 777.9 | 752.0 | 723.3 | 717.5 | 721.7 | 660.9 | 612.6 | |
| calc | 7.33 | 8.11 | 9.88 | 11.06 | 12.73 | 13.07 | 14.00 | 16.09 | 12.54 | 9.68 |
Lines marked calc are worked out here from filed figures; point at one for how.