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 | 65.02 | 68.62 | 71.31 | 72.15 | 89.60 | 96.25 | 97.06 | 86.38 | 83.67 | 86.29 |
| Growth | +5.5% | +3.9% | +1.2% | +24.2% | +7.4% | +0.8% | −11.0% | −3.1% | +3.1% | |
| Operating income | 5.85 | 6.59 | 4.02 | 6.31 | 9.65 | 12.09 | 10.16 | 11.56 | 10.47 | 10.15 |
| Net income | 3.09 | 3.45 | 2.31 | 4.28 | 5.84 | 8.44 | 6.44 | 7.73 | 6.96 | 6.65 |
| Growth | +11.5% | −32.9% | +85.0% | +36.3% | +44.7% | −23.8% | +20.0% | −10.0% | −4.4% | |
| EPS, diluted | 3.47 | 4.09 | 2.84 | 5.49 | 7.75 | 12.04 | 10.17 | 13.20 | 12.23 | 11.85 |
| Growth | +17.9% | −30.6% | +93.3% | +41.2% | +55.4% | −15.5% | +29.8% | −7.3% | −3.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.3% | 32.7% | 32.1% | 31.8% | 33.0% | 33.3% | 33.2% | 33.4% | 33.3% | 33.5% |
| Operating margin | 9.0% | 9.6% | 5.6% | 8.8% | 10.8% | 12.6% | 10.5% | 13.4% | 12.5% | 11.8% |
| Net margin | 4.8% | 5.0% | 3.2% | 5.9% | 6.5% | 8.8% | 6.6% | 8.9% | 8.3% | 7.7% |
| Free cash flow margin | 6.8% | 5.7% | 7.0% | 3.9% | 10.3% | 8.6% | 7.0% | 7.2% | 9.2% | 8.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.62 | 5.07 | 6.19 | 4.30 | 11.05 | 10.11 | 8.59 | 8.14 | 9.63 | 9.86 |
| Capital expenditure | −1.17 | −1.12 | −1.17 | −1.48 | −1.79 | −1.85 | −1.83 | −1.96 | −1.93 | −2.21 |
| Free cash flow | 4.45 | 3.94 | 5.02 | 2.81 | 9.26 | 8.26 | 6.76 | 6.18 | 7.70 | 7.65 |
| Growth | −11.4% | +27.3% | −44.0% | +229.2% | −10.8% | −18.2% | −8.6% | +24.6% | −0.6% | |
| Buybacks | −3.60 | −3.19 | −3.04 | −4.31 | −4.97 | −13.01 | −14.12 | −6.14 | −4.05 | −0.21 |
| Dividends paid | −1.12 | −1.29 | −1.46 | −1.62 | −1.70 | −1.98 | −2.37 | −2.53 | −2.57 | −2.64 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.56 | 0.59 | 0.51 | 0.72 | 4.69 | 1.13 | 1.35 | 0.92 | 1.76 | 0.98 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 24.29 | 33.27 | 35.77 | 35.32 | 39.82 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −23.15 | −31.92 | −34.85 | −33.56 | −38.84 |
| Shareholders’ equity | 6.43 | 5.87 | 3.64 | 1.97 | 1.44 | −4.82 | −14.25 | −15.05 | −14.23 | −9.92 |
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 | ||||||||||
| 0.56 | 0.59 | 0.51 | 0.72 | 4.69 | 1.13 | 1.35 | 0.92 | 1.76 | 0.98 | |
| 10.46 | 11.39 | 12.56 | 13.18 | 16.19 | 17.61 | 18.53 | 16.89 | 17.41 | 17.30 | |
| 19.95 | 19.72 | 18.43 | 18.77 | 19.16 | 19.07 | 17.57 | 17.65 | n/a | n/a | |
| 1.08 | 1.31 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 3.95 | |
| 34.41 | 35.29 | 34.51 | 39.47 | 46.74 | 44.64 | 43.71 | 41.80 | 43.10 | 54.14 | |
| Growth | +2.6% | −2.2% | +14.4% | +18.4% | −4.5% | −2.1% | −4.4% | +3.1% | +25.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 24.29 | 33.27 | 35.77 | 35.32 | 39.82 | |
| calc | n/a | n/a | n/a | n/a | n/a | 24.29 | 33.27 | 35.77 | 35.32 | 39.82 |
| 27.97 | 29.42 | 30.86 | 37.50 | 45.30 | 49.46 | 57.96 | 56.85 | 57.33 | 64.06 | |
| Equity | ||||||||||
| 6.24 | 5.43 | 3.45 | 1.73 | 1.12 | −5.12 | −14.86 | −15.64 | −14.80 | −10.84 | |
| 6.43 | 5.87 | 3.64 | 1.97 | 1.44 | −4.82 | −14.25 | −15.05 | −14.23 | −9.92 | |
| Growth | −8.7% | −38.0% | −45.9% | −27.1% | −435.1% | |||||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | −23.15 | −31.92 | −34.85 | −33.56 | −38.84 |
| 866.0 | 830.0 | 801.0 | 763.0 | 731.0 | 670.0 | 601.0 | 574.0 | 560.0 | 561.0 | |
| calc | 7.43 | 7.08 | 4.55 | 2.58 | 1.97 | −7.19 | −23.72 | −26.22 | −25.41 | −17.68 |
Lines marked calc are worked out here from filed figures; point at one for how.