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 | 12.87 | 14.13 | 14.98 | 16.04 | 12.53 | 18.92 | 18.70 | 20.38 | 21.13 | 22.75 |
| Growth | +9.9% | +6.0% | +7.0% | −21.9% | +50.9% | −1.2% | +9.0% | +3.7% | +7.7% | |
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | 1.99 | 2.31 | 2.59 | 2.71 |
| Net income | 1.12 | 1.36 | 1.59 | 1.66 | 0.09 | 1.72 | 1.51 | 1.87 | 2.09 | 2.15 |
| Growth | +21.9% | +16.5% | +4.6% | −94.9% | +1,917.5% | −12.2% | +24.0% | +11.5% | +2.6% | |
| EPS, diluted | 2.83 | 3.55 | 4.26 | 4.60 | 0.24 | 4.87 | 4.38 | 5.56 | 6.32 | 6.61 |
| Growth | +25.4% | +20.0% | +8.0% | −94.8% | +1,929.2% | −10.1% | +26.9% | +13.7% | +4.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | 10.6% | 11.3% | 12.2% | 11.9% |
| Net margin | 8.7% | 9.6% | 10.6% | 10.4% | 0.7% | 9.1% | 8.1% | 9.2% | 9.9% | 9.4% |
| Free cash flow margin | 9.8% | 9.3% | 11.0% | 10.1% | 14.7% | 6.2% | 5.5% | 8.6% | 7.7% | 9.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.56 | 1.68 | 2.07 | 2.17 | 2.25 | 1.74 | 1.69 | 2.51 | 2.36 | 3.03 |
| Capital expenditure | −0.30 | −0.37 | −0.41 | −0.56 | −0.41 | −0.56 | −0.65 | −0.76 | −0.72 | −0.82 |
| Free cash flow | 1.26 | 1.31 | 1.65 | 1.62 | 1.84 | 1.18 | 1.04 | 1.75 | 1.64 | 2.21 |
| Growth | +3.9% | +26.2% | −2.2% | +13.9% | −35.8% | −12.3% | +69.2% | −6.6% | +34.9% | |
| Buybacks | −0.70 | −0.88 | −1.08 | −1.28 | −0.13 | −0.65 | −0.95 | −0.95 | −1.05 | −1.05 |
| Dividends paid | −0.21 | −0.25 | −0.34 | −0.37 | −0.10 | −0.41 | −0.43 | −0.45 | −0.49 | −0.53 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.11 | 1.29 | 1.41 | 1.35 | 4.82 | 4.92 | 4.55 | 4.87 | 4.73 | 4.59 |
| Total debt | 0.40 | 0.40 | 0.31 | 0.31 | 2.51 | 2.45 | 2.46 | 2.46 | 2.21 | 1.52 |
| Net cash (debt) | 0.72 | 0.89 | 1.10 | 1.04 | 2.31 | 2.47 | 2.10 | 2.41 | 2.52 | 3.08 |
| Shareholders’ equity | 2.75 | 3.05 | 3.31 | 3.36 | 3.29 | 4.06 | 4.29 | 4.87 | 5.51 | 6.19 |
| Debt to equity | 0.14 | 0.13 | 0.09 | 0.09 | 0.76 | 0.60 | 0.57 | 0.51 | 0.40 | 0.25 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 10.6% | 11.3% | 12.2% | 11.9% | |
| 13.9% | 14.4% | 13.7% | 13.5% | 0.8% | 11.9% | 10.6% | 12.1% | 13.0% | 12.5% | |
| 8.7% | 9.6% | 10.6% | 10.4% | 0.7% | 9.1% | 8.1% | 9.2% | 9.9% | 9.4% | |
| 9.8% | 9.3% | 11.0% | 10.1% | 14.7% | 6.2% | 5.5% | 8.6% | 7.7% | 9.7% | |
| Spending | ||||||||||
| 14.7% | 14.5% | 14.8% | 14.7% | 20.0% | 15.2% | 14.8% | 16.0% | 15.5% | 15.8% | |
| 2.3% | 2.6% | 2.8% | 3.5% | 3.2% | 2.9% | 3.5% | 3.7% | 3.4% | 3.6% | |
| 37.4% | 33.2% | 22.6% | 23.3% | 19.7% | 23.7% | 23.9% | 24.2% | 24.2% | 24.5% | |
| Returns | ||||||||||
| 40.7% | 44.7% | 48.0% | 49.4% | 2.6% | 42.4% | 35.3% | 38.5% | 37.9% | 34.7% | |
| 21.1% | 23.8% | 26.1% | 17.8% | 0.7% | 12.6% | 11.3% | 13.1% | 14.0% | 13.8% | |
| Balance and payout | ||||||||||
| 0.14 | 0.13 | 0.09 | 0.09 | 0.76 | 0.60 | 0.57 | 0.51 | 0.40 | 0.25 | |
| 19.2% | 18.2% | 21.2% | 22.3% | 118.8% | 23.5% | 28.5% | 24.3% | 23.4% | 24.6% | |
| 72.5% | 85.7% | 85.4% | 101.8% | 12.7% | 89.3% | 133.4% | 80.2% | 94.0% | 71.5% | |