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 | 481.32 | 495.76 | 510.33 | 519.93 | 555.23 | 567.76 | 605.88 | 642.64 | 674.54 | 706.41 |
| Growth | +3.0% | +2.9% | +1.9% | +6.8% | +2.3% | +6.7% | +6.1% | +5.0% | +4.7% | |
| Operating income | 22.76 | 20.44 | 21.96 | 20.57 | 22.55 | 25.94 | 20.43 | 27.01 | 29.35 | 29.83 |
| Net income | 13.64 | 9.86 | 6.67 | 14.88 | 13.51 | 13.67 | 11.68 | 15.51 | 19.44 | 21.89 |
| Growth | −27.7% | −32.4% | +123.1% | −9.2% | +1.2% | −14.6% | +32.8% | +25.3% | +12.6% | |
| EPS, diluted | 4.38 | 3.28 | 2.26 | 5.19 | 4.75 | 1.62 | 1.42 | 1.91 | 2.41 | 2.73 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.7% | 4.1% | 4.3% | 4.0% | 4.1% | 4.6% | 3.4% | 4.2% | 4.4% | 4.2% |
| Net margin | 2.8% | 2.0% | 1.3% | 2.9% | 2.4% | 2.4% | 1.9% | 2.4% | 2.9% | 3.1% |
| Free cash flow margin | 4.4% | 3.7% | 3.4% | 2.8% | 4.6% | 2.0% | 2.0% | 2.4% | 1.9% | 2.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 31.67 | 28.34 | 27.75 | 25.26 | 36.07 | 24.18 | 28.84 | 35.73 | 36.44 | 41.57 |
| Capital expenditure | −10.62 | −10.05 | −10.34 | −10.71 | −10.26 | −13.11 | −16.86 | −20.61 | −23.78 | −26.64 |
| Free cash flow | 21.05 | 18.29 | 17.41 | 14.55 | 25.81 | 11.08 | 11.98 | 15.12 | 12.66 | 14.92 |
| Growth | −13.1% | −4.8% | −16.4% | +77.4% | −57.1% | +8.2% | +26.2% | −16.3% | +17.9% | |
| Buybacks | −8.30 | −8.30 | −7.41 | −5.72 | −2.63 | −9.79 | −9.92 | −2.78 | −4.49 | −8.09 |
| Dividends paid | −6.22 | −6.12 | −6.10 | −6.05 | −6.12 | −6.15 | −6.11 | −6.14 | −6.69 | −7.51 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.87 | 6.76 | 7.72 | 9.47 | 17.74 | 14.76 | 8.63 | 9.87 | 9.04 | 10.73 |
| Total debt | 38.27 | 33.78 | 45.40 | 49.08 | 44.31 | 37.67 | 38.84 | 39.58 | 36.00 | 38.17 |
| Net cash (debt) | −31.40 | −27.03 | −37.67 | −39.61 | −26.57 | −22.91 | −30.22 | −29.71 | −26.96 | −27.44 |
| Shareholders’ equity | 77.80 | 77.87 | 72.50 | 74.67 | 80.93 | 83.25 | 76.69 | 83.86 | 91.01 | 99.62 |
| Debt to equity | 0.49 | 0.43 | 0.63 | 0.66 | 0.55 | 0.45 | 0.51 | 0.47 | 0.40 | 0.38 |
In billions 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 4.7% | 4.1% | 4.3% | 4.0% | 4.1% | 4.6% | 3.4% | 4.2% | 4.4% | 4.2% | |
| 4.3% | 3.1% | 2.2% | 3.9% | 3.7% | 3.3% | 2.8% | 3.4% | 3.9% | 4.2% | |
| 2.8% | 2.0% | 1.3% | 2.9% | 2.4% | 2.4% | 1.9% | 2.4% | 2.9% | 3.1% | |
| 4.4% | 3.7% | 3.4% | 2.8% | 4.6% | 2.0% | 2.0% | 2.4% | 1.9% | 2.1% | |
| Spending | ||||||||||
| 21.2% | 21.5% | 21.0% | 20.9% | 20.9% | 20.8% | 21.0% | 20.4% | 20.7% | 20.9% | |
| 2.2% | 2.0% | 2.0% | 2.1% | 1.8% | 2.3% | 2.8% | 3.2% | 3.5% | 3.8% | |
| 30.3% | 30.4% | 37.4% | 24.4% | 33.3% | 25.4% | 33.6% | 25.5% | 23.4% | 24.4% | |
| Returns | ||||||||||
| 17.5% | 12.7% | 9.2% | 19.9% | 16.7% | 16.4% | 15.2% | 18.5% | 21.4% | 22.0% | |
| 6.9% | 4.8% | 3.0% | 6.3% | 5.4% | 5.6% | 4.8% | 6.1% | 7.5% | 7.7% | |
| Balance and payout | ||||||||||
| 0.49 | 0.43 | 0.63 | 0.66 | 0.55 | 0.45 | 0.51 | 0.47 | 0.40 | 0.38 | |
| 45.6% | 62.1% | 91.5% | 40.6% | 45.3% | 45.0% | 52.3% | 39.6% | 34.4% | 34.3% | |
| 68.9% | 78.9% | 77.6% | 80.9% | 33.9% | 143.9% | 133.8% | 59.0% | 88.3% | 104.5% | |