Closing prices at the end of each trading day, from 13 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 | 70.27 | 72.71 | 75.36 | 78.11 | 93.56 | 106.01 | 109.12 | 107.41 | 106.57 | 104.78 |
| Growth | +3.5% | +3.6% | +3.7% | +19.8% | +13.3% | +2.9% | −1.6% | −0.8% | −1.7% | |
| Operating income | 4.86 | 4.22 | 4.11 | 4.66 | 6.54 | 8.95 | 3.85 | 5.71 | 5.57 | 5.12 |
| Net income | n/a | n/a | n/a | n/a | 4.37 | 6.95 | 2.78 | 4.14 | 4.09 | 3.71 |
| Growth | +59.0% | −60.0% | +48.8% | −1.1% | −9.4% | |||||
| EPS, diluted | 4.69 | 5.29 | 5.51 | 6.36 | 8.64 | 14.10 | 5.98 | 8.94 | 8.86 | 8.13 |
| Growth | +12.8% | +4.2% | +15.4% | +35.8% | +63.2% | −57.6% | +49.5% | −0.9% | −8.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.0% | 28.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 6.9% | 5.8% | 5.5% | 6.0% | 7.0% | 8.4% | 3.5% | 5.3% | 5.2% | 4.9% |
| Net margin | n/a | n/a | n/a | n/a | 4.7% | 6.6% | 2.5% | 3.9% | 3.8% | 3.5% |
| Free cash flow margin | 5.5% | 6.1% | 3.3% | 5.2% | 8.4% | 4.8% | −1.4% | 3.6% | 4.2% | 2.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.44 | 6.94 | 5.97 | 7.12 | 10.53 | 8.63 | 4.02 | 8.62 | 7.37 | 6.56 |
| Capital expenditure | −1.55 | −2.53 | −3.52 | −3.03 | −2.65 | −3.54 | −5.53 | −4.81 | −2.89 | −3.73 |
| Free cash flow | 3.90 | 4.40 | 2.46 | 4.09 | 7.88 | 5.08 | −1.51 | 3.82 | 4.48 | 2.84 |
| Growth | +13.0% | −44.2% | +66.5% | +92.6% | −35.5% | −129.7% | +17.3% | −36.7% | ||
| Buybacks | −3.71 | −1.05 | −2.12 | −1.57 | −0.75 | −7.19 | −2.65 | 0.00 | −1.01 | −0.41 |
| Dividends paid | −1.35 | −1.34 | −1.34 | −1.33 | −1.34 | −1.55 | −1.84 | −2.01 | −2.05 | −2.05 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.51 | 2.64 | 1.56 | 2.58 | 8.51 | 5.91 | 2.23 | 3.81 | 4.76 | 5.49 |
| Total debt | 13.43 | 10.71 | 11.30 | 10.15 | 10.64 | 11.57 | 14.14 | 14.15 | 13.90 | 14.40 |
| Net cash (debt) | −10.92 | −8.07 | −9.74 | −7.58 | −2.13 | −5.66 | −11.91 | −10.35 | −9.14 | −8.91 |
| Shareholders’ equity | 10.92 | 11.65 | 11.30 | 11.83 | 14.44 | 12.83 | 11.23 | 13.43 | 14.67 | 16.17 |
| Debt to equity | 1.23 | 0.92 | 1.00 | 0.86 | 0.74 | 0.90 | 1.26 | 1.05 | 0.95 | 0.89 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 70.27 | 72.71 | 75.36 | 78.11 | 93.56 | 106.01 | 109.12 | 107.41 | 106.57 | 104.78 | |
| Growth | +3.5% | +3.6% | +3.7% | +19.8% | +13.3% | +2.9% | −1.6% | −0.8% | −1.7% | |
| 49.15 | 51.13 | 53.30 | 54.86 | 66.18 | 74.96 | 82.31 | 77.83 | 76.50 | 75.51 | |
| 20.35 | 20.75 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +2.0% | |||||||||
| 14.22 | 15.14 | 15.72 | 16.23 | 18.62 | 19.75 | 20.58 | 21.46 | 21.97 | 21.54 | |
| 4.86 | 4.22 | 4.11 | 4.66 | 6.54 | 8.95 | 3.85 | 5.71 | 5.57 | 5.12 | |
| Growth | −13.2% | −2.7% | +13.3% | +40.4% | +36.8% | −57.0% | +48.3% | −2.5% | −8.1% | |
| 3.96 | 3.63 | 3.68 | 4.19 | 5.55 | 8.91 | 3.42 | 5.30 | 5.26 | 4.77 | |
| 1.30 | 0.72 | 0.75 | 0.92 | 1.18 | 1.96 | 0.64 | 1.16 | 1.17 | 1.06 | |
| n/a | n/a | n/a | n/a | 4.37 | 6.95 | 2.78 | 4.14 | 4.09 | 3.71 | |
| Growth | +59.0% | −60.0% | +48.8% | −1.1% | −9.4% | |||||
| Per share | ||||||||||
| 4.73 | 5.32 | 5.55 | 6.42 | 8.72 | 14.23 | 6.02 | 8.96 | 8.89 | 8.16 | |
| 4.69 | 5.29 | 5.51 | 6.36 | 8.64 | 14.10 | 5.98 | 8.94 | 8.86 | 8.13 | |
| Growth | +12.8% | +4.2% | +15.4% | +35.8% | +63.2% | −57.6% | +49.5% | −0.9% | −8.2% | |
| 577.6 | 546.8 | 528.6 | 510.9 | 500.6 | 488.1 | 462.1 | 461.5 | 460.4 | 454.1 | |
| 582.5 | 550.3 | 533.2 | 515.6 | 505.4 | 492.7 | 464.7 | 462.8 | 461.8 | 455.6 | |
| Growth | −5.5% | −3.1% | −3.3% | −2.0% | −2.5% | −5.7% | −0.4% | −0.2% | −1.3% | |