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 | 3,545.8 | 3,616.0 | 3,950.6 | 3,983.8 | 3,449.7 | 4,548.8 | 4,795.2 | 5,153.2 | 5,550.7 | 6,165.4 |
| Growth | +2.0% | +9.3% | +0.8% | −13.4% | +31.9% | +5.4% | +7.5% | +7.7% | +11.1% | |
| Operating income | 338.5 | 259.9 | 381.3 | 231.9 | 4.0 | 408.6 | 226.6 | 369.8 | 473.8 | 605.6 |
| Net income | 218.1 | 108.3 | 298.0 | 168.1 | 1.2 | 310.6 | 159.7 | 287.7 | 402.5 | 464.9 |
| Growth | −50.4% | +175.3% | −43.6% | −99.3% | +25,030.7% | −48.6% | +80.1% | +39.9% | +15.5% | |
| EPS, diluted | 1.86 | 0.96 | 2.72 | 1.67 | 0.01 | 3.13 | 1.70 | 3.05 | 4.26 | 5.06 |
| Growth | −48.4% | +183.3% | −38.6% | −99.4% | +31,200.0% | −45.7% | +79.4% | +39.7% | +18.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.1% | 32.5% | 34.1% | 31.1% | 25.0% | 32.8% | 29.8% | 33.3% | 34.7% | 36.0% |
| Operating margin | 9.5% | 7.2% | 9.7% | 5.8% | 0.1% | 9.0% | 4.7% | 7.2% | 8.5% | 9.8% |
| Net margin | 6.2% | 3.0% | 7.5% | 4.2% | 0.0% | 6.8% | 3.3% | 5.6% | 7.3% | 7.5% |
| Free cash flow margin | 7.7% | 6.1% | 8.4% | 1.4% | 3.7% | 2.1% | −1.2% | 6.0% | 5.8% | 5.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 415.3 | 303.1 | 446.6 | 273.9 | 285.8 | 359.3 | 142.7 | 509.4 | 502.8 | 575.2 |
| Capital expenditure | −143.7 | −83.8 | −114.9 | −217.4 | −159.2 | −262.4 | −199.5 | −199.6 | −182.6 | −260.2 |
| Free cash flow | 271.5 | 219.2 | 331.7 | 56.5 | 126.6 | 96.9 | −56.8 | 309.8 | 320.3 | 315.0 |
| Growth | −19.3% | +51.3% | −83.0% | +124.2% | −23.5% | −158.6% | +3.4% | −1.6% | ||
| Buybacks | −45.8 | −157.0 | −121.4 | −217.4 | −7.0 | −55.8 | −112.0 | 0.0 | −52.3 | −153.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 248.1 | 282.2 | 358.3 | 221.8 | 395.6 | 206.6 | 201.3 | 178.3 | 290.5 | 369.2 |
| Shareholders’ equity | 1,313.1 | 1,300.9 | 1,489.1 | 1,455.4 | 1,477.4 | 1,745.7 | 1,792.7 | 2,112.5 | 2,471.5 | 2,815.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Jan 2017 | FY2018 31 Jan 2018 | FY2019 31 Jan 2019 | FY2020 31 Jan 2020 | FY2021 31 Jan 2021 | FY2022 31 Jan 2022 | FY2023 31 Jan 2023 | FY2024 31 Jan 2024 | FY2025 31 Jan 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 248.1 | 282.2 | 358.3 | 221.8 | 395.6 | 206.6 | 201.3 | 178.3 | 290.5 | 369.2 | |
| 54.5 | 77.0 | 80.5 | 88.3 | 90.0 | 63.8 | 70.3 | 67.0 | 74.0 | 95.7 | |
| 338.6 | 351.4 | 370.5 | 409.5 | 389.6 | 569.7 | 587.5 | 550.2 | 621.1 | 700.9 | |
| 867.8 | 813.8 | 796.0 | 890.0 | 967.4 | 1,145.1 | 1,187.7 | 1,286.5 | 1,331.1 | 1,466.2 | |
| n/a | n/a | n/a | 51.9 | 101.8 | n/a | 49.0 | n/a | n/a | n/a | |
| 1,902.6 | 1,952.8 | 2,160.5 | 3,315.6 | 3,546.3 | 3,791.3 | 3,682.9 | 4,111.2 | 4,519.5 | 5,007.6 | |
| Growth | +2.6% | +10.6% | +53.5% | +7.0% | +6.9% | −2.9% | +11.6% | +9.9% | +10.8% | |
| Liabilities | ||||||||||
| 589.6 | 651.9 | 671.4 | 1,860.3 | 2,069.0 | 2,045.6 | 1,890.2 | 1,998.7 | 2,048.0 | 2,192.3 | |
| Equity | ||||||||||
| 1,347.1 | 1,310.9 | 1,516.2 | 1,473.9 | 1,475.1 | 1,770.6 | 1,826.1 | 2,113.7 | 2,503.1 | 2,817.4 | |
| 1,313.1 | 1,300.9 | 1,489.1 | 1,455.4 | 1,477.4 | 1,745.7 | 1,792.7 | 2,112.5 | 2,471.5 | 2,815.3 | |
| Growth | −0.9% | +14.5% | −2.3% | +1.5% | +18.2% | +2.7% | +17.8% | +17.0% | +13.9% | |
| Per share and net cash | ||||||||||
| 116.2 | 108.2 | 105.6 | 98.0 | 97.8 | 96.4 | 92.2 | 92.8 | 92.3 | 89.7 | |
| calc | 11.30 | 12.02 | 14.10 | 14.85 | 15.10 | 18.10 | 19.45 | 22.77 | 26.78 | 31.39 |
Lines marked calc are worked out here from filed figures; point at one for how.