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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 5.44 | 6.94 | 5.97 | 7.12 | 10.53 | 8.63 | 4.02 | 8.62 | 7.37 | 6.56 | |
| Growth | +27.4% | −13.9% | +19.2% | +47.9% | −18.1% | −53.4% | +114.6% | −14.5% | −10.9% | |
| 2.32 | 2.48 | 2.47 | 2.60 | 2.49 | 2.64 | 2.70 | 2.80 | 2.98 | 3.13 | |
| Investment | ||||||||||
| −1.55 | −2.53 | −3.52 | −3.03 | −2.65 | −3.54 | −5.53 | −4.81 | −2.89 | −3.73 | |
| calc | 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% | ||
| calc | 6.69 | 8.00 | 4.61 | 7.93 | 15.58 | 10.31 | −3.25 | 8.24 | 9.69 | 6.22 |
| −1.47 | −3.08 | −3.42 | −2.94 | −2.59 | −3.15 | −5.50 | −4.76 | −2.86 | −3.65 | |
| Financing | ||||||||||
| −5.51 | −3.73 | −3.64 | −3.15 | −2.00 | −8.07 | −2.20 | −2.29 | −3.55 | −2.19 | |
| −1.35 | −1.34 | −1.34 | −1.33 | −1.34 | −1.55 | −1.84 | −2.01 | −2.05 | −2.05 | |
| −3.71 | −1.05 | −2.12 | −1.57 | −0.75 | −7.19 | −2.65 | 0.00 | −1.01 | −0.41 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.