Closing prices at the end of each trading day, from 11 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 | 8.20 | 8.91 | 9.66 | 9.91 | 7.13 | 9.15 | 9.02 | 9.22 | 8.65 | 8.95 |
| Growth | +8.7% | +8.3% | +2.6% | −28.0% | +28.4% | −1.4% | +2.1% | −6.1% | +3.4% | |
| Operating income | 0.79 | 0.63 | 0.89 | 0.56 | −1.07 | 1.08 | 0.47 | 0.93 | 0.77 | 0.23 |
| Net income | 0.55 | 0.54 | 0.75 | 0.42 | −1.14 | 0.95 | 0.20 | 0.66 | 0.60 | 0.03 |
| Growth | −2.0% | +38.8% | −44.1% | −372.3% | −79.0% | +231.1% | −9.8% | −95.8% | ||
| EPS, diluted | 6.79 | 6.84 | 9.65 | 5.60 | −15.96 | 13.25 | 3.03 | 10.76 | 10.56 | 0.52 |
| Growth | +0.7% | +41.1% | −42.0% | −385.0% | −77.1% | +255.1% | −1.9% | −95.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 53.3% | 54.9% | 55.0% | 54.4% | 53.0% | 58.2% | 56.8% | 58.2% | 59.4% | 57.5% |
| Operating margin | 9.6% | 7.1% | 9.2% | 5.6% | −15.0% | 11.8% | 5.2% | 10.1% | 8.9% | 2.6% |
| Net margin | 6.7% | 6.0% | 7.7% | 4.2% | −15.9% | 10.4% | 2.2% | 7.2% | 6.9% | 0.3% |
| Free cash flow margin | 8.0% | 3.2% | 4.9% | 6.8% | 6.6% | 8.8% | −2.8% | 7.9% | 6.7% | 6.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.90 | 0.64 | 0.85 | 1.02 | 0.70 | 1.07 | 0.04 | 0.97 | 0.74 | 0.68 |
| Capital expenditure | −0.25 | −0.36 | −0.38 | −0.35 | −0.23 | −0.27 | −0.29 | −0.24 | −0.16 | −0.14 |
| Free cash flow | 0.66 | 0.29 | 0.47 | 0.68 | 0.47 | 0.80 | −0.25 | 0.72 | 0.58 | 0.54 |
| Growth | −56.4% | +65.3% | +42.7% | −30.2% | +70.5% | −131.2% | −19.7% | −7.5% | ||
| Buybacks | −0.32 | −0.26 | −0.33 | −0.35 | −0.12 | −0.36 | −0.42 | −0.57 | −0.52 | −0.58 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.73 | 0.49 | 0.45 | 0.50 | 1.65 | 1.24 | 0.55 | 0.71 | 0.75 | 0.70 |
| Total debt | 3.20 | 3.06 | 2.82 | 2.71 | 3.55 | 2.35 | 2.29 | 2.17 | 2.09 | 2.30 |
| Net cash (debt) | −2.47 | −2.57 | −2.37 | −2.20 | −1.90 | −1.11 | −1.74 | −1.46 | −1.34 | −1.60 |
| Shareholders’ equity | 4.80 | 5.54 | 5.83 | 5.81 | 4.73 | 5.29 | 5.01 | 5.12 | 5.14 | 4.79 |
| Debt to equity | 0.67 | 0.55 | 0.48 | 0.47 | 0.75 | 0.44 | 0.46 | 0.42 | 0.41 | 0.48 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 29 Jan 2017 | FY2018 4 Feb 2018 | FY2019 3 Feb 2019 | FY2020 2 Feb 2020 | FY2021 31 Jan 2021 | FY2022 30 Jan 2022 | FY2023 29 Jan 2023 | FY2024 4 Feb 2024 | FY2025 2 Feb 2025 | FY2026 1 Feb 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.73 | 0.49 | 0.45 | 0.50 | 1.65 | 1.24 | 0.55 | 0.71 | 0.75 | 0.70 | |
| 0.62 | 0.66 | 0.78 | 0.74 | 0.64 | 0.75 | 0.92 | 0.79 | 0.85 | 0.99 | |
| 1.32 | 1.59 | 1.73 | 1.62 | 1.42 | 1.35 | 1.80 | 1.42 | 1.51 | 1.58 | |
| 0.76 | 0.90 | 0.98 | 1.03 | 0.94 | 0.91 | 0.90 | 0.86 | 0.74 | 0.67 | |
| 3.47 | 3.83 | 3.67 | 3.68 | 2.95 | 2.83 | 2.36 | 2.32 | 2.26 | 2.02 | |
| 11.07 | 11.89 | 11.86 | 13.63 | 13.29 | 12.40 | 11.77 | 11.17 | 11.03 | 11.68 | |
| Growth | +7.4% | −0.2% | +14.9% | −2.5% | −6.7% | −5.1% | −5.1% | −1.3% | +5.9% | |
| Liabilities | ||||||||||
| 0.00 | 0.00 | 0.00 | 0.01 | 0.04 | 0.03 | 0.11 | 0.58 | 0.51 | 0.01 | |
| 3.20 | 3.06 | 2.82 | 2.69 | 3.51 | 2.32 | 2.18 | 1.59 | 1.58 | 2.29 | |
| calc | 3.20 | 3.06 | 2.82 | 2.71 | 3.55 | 2.35 | 2.29 | 2.17 | 2.09 | 2.30 |
| Equity | ||||||||||
| 3.10 | 3.63 | 4.35 | 4.75 | 3.61 | 4.56 | 4.75 | 5.41 | 6.00 | 6.02 | |
| 4.80 | 5.54 | 5.83 | 5.81 | 4.73 | 5.29 | 5.01 | 5.12 | 5.14 | 4.79 | |
| Growth | +15.2% | +5.3% | −0.3% | −18.6% | +11.8% | −5.2% | +2.1% | +0.4% | −6.8% | |
| Per share and net cash | ||||||||||
| calc | −2.47 | −2.57 | −2.37 | −2.20 | −1.90 | −1.11 | −1.74 | −1.46 | −1.34 | −1.60 |
| 78.2 | 77.0 | 75.1 | 70.9 | 71.2 | 68.0 | 62.7 | 57.7 | 52.6 | 45.8 | |
| calc | 61.44 | 71.91 | 77.55 | 81.99 | 66.46 | 77.77 | 79.93 | 88.73 | 97.66 | 104.61 |
Lines marked calc are worked out here from filed figures; point at one for how.