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 | 25.91 | 24.94 | 24.97 | 24.56 | 17.35 | 24.46 | 24.44 | 23.09 | 22.29 | 21.76 |
| Growth | −3.7% | +0.1% | −1.6% | −29.4% | +41.0% | −0.1% | −5.5% | −3.5% | −2.4% | |
| Operating income | 1.37 | 1.86 | 1.74 | 0.97 | −4.48 | 2.35 | 1.69 | 0.30 | 0.91 | 1.03 |
| Net income | 0.63 | 1.57 | 1.11 | 0.56 | −3.94 | 1.43 | 1.15 | 0.05 | 0.58 | 0.64 |
| Growth | +149.8% | −29.2% | −49.1% | −799.3% | −19.9% | −96.1% | +1,193.3% | +10.3% | ||
| EPS, diluted | 2.02 | 5.10 | 3.56 | 1.81 | −12.68 | 4.55 | 4.08 | 0.16 | 2.07 | 2.32 |
| Growth | +152.5% | −30.2% | −49.2% | −800.6% | −10.3% | −96.1% | +1,193.7% | +12.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.2% | 38.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 5.3% | 7.5% | 7.0% | 3.9% | −25.8% | 9.6% | 6.9% | 1.3% | 4.1% | 4.7% |
| Net margin | 2.4% | 6.3% | 4.4% | 2.3% | −22.7% | 5.8% | 4.7% | 0.2% | 2.6% | 2.9% |
| Free cash flow margin | 4.7% | 6.0% | 4.3% | 2.9% | 1.8% | 9.6% | 3.0% | 2.9% | 3.4% | 4.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.80 | 1.98 | 1.74 | 1.61 | 0.65 | 2.71 | 1.62 | 1.31 | 1.28 | 1.43 |
| Capital expenditure | −0.60 | −0.49 | −0.66 | −0.90 | −0.34 | −0.35 | −0.89 | −0.63 | −0.52 | −0.37 |
| Free cash flow | 1.21 | 1.49 | 1.08 | 0.71 | 0.31 | 2.36 | 0.73 | 0.67 | 0.76 | 1.06 |
| Growth | +23.6% | −27.6% | −34.5% | −55.9% | +658.2% | −69.2% | −7.3% | +12.8% | +39.1% | |
| Buybacks | −0.32 | −0.00 | 0.00 | −0.00 | −0.00 | −0.50 | −0.60 | −0.04 | −0.00 | −0.25 |
| Dividends paid | −0.46 | −0.46 | −0.46 | −0.47 | −0.12 | −0.09 | −0.17 | −0.18 | −0.19 | −0.20 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.30 | 1.46 | 1.16 | 0.69 | 1.68 | 1.71 | 0.86 | 1.03 | 1.31 | 1.25 |
| Total debt | 6.44 | 5.75 | 4.41 | 3.70 | 4.32 | 3.30 | 3.00 | 3.00 | 2.78 | 2.43 |
| Net cash (debt) | −5.14 | −4.30 | −3.25 | −3.02 | −2.64 | −1.58 | −2.13 | −1.96 | −1.47 | −1.19 |
| Shareholders’ equity | 4.32 | 5.75 | 6.44 | 6.38 | 2.55 | 3.62 | 4.08 | 4.04 | 4.55 | 4.86 |
| Debt to equity | 1.49 | 1.00 | 0.68 | 0.58 | 1.69 | 0.91 | 0.73 | 0.74 | 0.61 | 0.50 |
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 | ||||||||||
| 1.30 | 1.46 | 1.16 | 0.69 | 1.68 | 1.71 | 0.86 | 1.03 | 1.31 | 1.25 | |
| 5.40 | 5.18 | 5.26 | 5.19 | 3.77 | 4.38 | 4.27 | 4.36 | 4.47 | 4.41 | |
| 7.02 | 6.67 | 6.64 | 6.63 | 5.94 | 5.67 | 5.91 | 5.31 | 5.07 | 4.74 | |
| 3.90 | 3.90 | 3.91 | 3.91 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | |
| 19.85 | 19.58 | 19.19 | 21.17 | 17.71 | 17.59 | 16.87 | 16.25 | 16.40 | 16.24 | |
| Growth | −1.4% | −2.0% | +10.3% | −16.4% | −0.7% | −4.1% | −3.7% | +1.0% | −1.0% | |
| Liabilities | ||||||||||
| 6.44 | 5.75 | 4.41 | 3.70 | 4.32 | 3.30 | 3.00 | 3.00 | 2.78 | 2.43 | |
| calc | 6.44 | 5.75 | 4.41 | 3.70 | 4.32 | 3.30 | 3.00 | 3.00 | 2.78 | 2.43 |
| Equity | ||||||||||
| 6.09 | 7.25 | 8.05 | 7.99 | 3.93 | 5.27 | 6.27 | 6.09 | 6.50 | 6.94 | |
| 4.32 | 5.75 | 6.44 | 6.38 | 2.55 | 3.62 | 4.08 | 4.04 | 4.55 | 4.86 | |
| Growth | +32.9% | +12.0% | −0.9% | −60.0% | +41.8% | +12.7% | −1.2% | +12.8% | +6.8% | |
| Per share and net cash | ||||||||||
| calc | −5.14 | −4.30 | −3.25 | −3.02 | −2.64 | −1.58 | −2.13 | −1.96 | −1.47 | −1.19 |
| 304.1 | 304.8 | 307.5 | 309.0 | 310.5 | 292.4 | 271.4 | 274.2 | 277.7 | 263.0 | |
| calc | 14.22 | 18.85 | 20.93 | 20.64 | 8.22 | 12.39 | 15.04 | 14.71 | 16.39 | 18.48 |
Lines marked calc are worked out here from filed figures; point at one for how.