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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.51 | 2.64 | 1.56 | 2.58 | 8.51 | 5.91 | 2.23 | 3.81 | 4.76 | 5.49 | |
| 8.31 | 8.60 | 9.50 | 8.99 | 10.65 | 13.90 | 13.50 | 11.89 | 12.74 | 12.30 | |
| 24.66 | 24.54 | 25.53 | 26.28 | 26.88 | 28.18 | 31.51 | 33.10 | n/a | n/a | |
| 0.13 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | |
| 37.43 | 40.30 | 41.29 | 42.78 | 51.25 | 53.81 | 53.34 | 55.36 | 57.77 | 59.49 | |
| Growth | +7.7% | +2.4% | +3.6% | +19.8% | +5.0% | −0.9% | +3.8% | +4.4% | +3.0% | |
| Liabilities | ||||||||||
| 1.72 | 0.27 | 1.05 | 0.16 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 11.72 | 10.44 | 10.25 | 9.99 | 10.64 | 11.57 | 14.14 | 14.15 | 13.90 | 14.40 | |
| calc | 13.43 | 10.71 | 11.30 | 10.15 | 10.64 | 11.57 | 14.14 | 14.15 | 13.90 | 14.40 |
| Equity | ||||||||||
| 5.88 | 6.50 | 6.02 | 6.43 | 8.83 | 6.92 | 5.01 | 7.09 | 8.09 | 9.30 | |
| 10.92 | 11.65 | 11.30 | 11.83 | 14.44 | 12.83 | 11.23 | 13.43 | 14.67 | 16.17 | |
| Growth | +6.7% | −3.0% | +4.7% | +22.0% | −11.2% | −12.4% | +19.6% | +9.2% | +10.2% | |
| Per share and net cash | ||||||||||
| calc | −10.92 | −8.07 | −9.74 | −7.58 | −2.13 | −5.66 | −11.91 | −10.35 | −9.14 | −8.91 |
| 556.2 | 541.7 | 517.8 | 504.2 | 500.9 | 471.3 | 460.3 | 461.7 | 455.6 | 452.8 | |
| calc | 19.63 | 21.51 | 21.82 | 23.47 | 28.83 | 27.22 | 24.40 | 29.09 | 32.19 | 35.70 |
Lines marked calc are worked out here from filed figures; point at one for how.