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 | 863.5 | 810.4 | 927.1 | 1,061.8 | 480.6 | 525.6 | 1,323.6 | 1,537.6 | 1,577.7 | 1,650.1 |
| Growth | −6.2% | +14.4% | +14.5% | −54.7% | +9.4% | +151.8% | +16.2% | +2.6% | +4.6% | |
| Operating income | 98.9 | 48.2 | 77.0 | 79.3 | 47.5 | 79.2 | 173.6 | 221.6 | 236.4 | 264.6 |
| Net income | 61.3 | 45.2 | 51.2 | 48.2 | 39.6 | 84.0 | −53.0 | 101.6 | 128.8 | 317.3 |
| Growth | −26.3% | +13.4% | −5.8% | −17.9% | +112.1% | −163.0% | +26.8% | +146.3% | ||
| EPS, diluted | 2.35 | 1.73 | 1.96 | 1.84 | 1.52 | 3.35 | −2.45 | 3.46 | 1.79 | 10.50 |
| Growth | −26.4% | +13.3% | −6.1% | −17.4% | +120.4% | −173.1% | −48.3% | +486.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.8% | 19.8% | 21.4% | 22.3% | 25.6% | 27.8% | 22.4% | 23.6% | 24.3% | 23.9% |
| Operating margin | 11.5% | 6.0% | 8.3% | 7.5% | 9.9% | 15.1% | 13.1% | 14.4% | 15.0% | 16.0% |
| Net margin | 7.1% | 5.6% | 5.5% | 4.5% | 8.2% | 16.0% | −4.0% | 6.6% | 8.2% | 19.2% |
| Free cash flow margin | 8.1% | 5.8% | 9.3% | 10.3% | 13.5% | 11.9% | 2.6% | 9.7% | 8.5% | 26.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 111.2 | 76.8 | 110.5 | 142.3 | 92.0 | 86.0 | 91.4 | 244.5 | 249.9 | 525.4 |
| Capital expenditure | −41.4 | −29.6 | −24.6 | −32.6 | −27.2 | −23.6 | −57.1 | −95.1 | −115.9 | −80.8 |
| Free cash flow | 69.7 | 47.2 | 85.9 | 109.7 | 64.9 | 62.4 | 34.3 | 149.3 | 134.0 | 444.7 |
| Growth | −32.3% | +81.9% | +27.8% | −40.9% | −3.8% | −45.0% | +335.3% | −10.3% | +231.8% | |
| Buybacks | −5.3 | −7.5 | 0.0 | −5.8 | −48.3 | −30.8 | 0.0 | 0.0 | 0.0 | −20.0 |
| Dividends paid | −16.6 | −17.7 | −17.7 | −17.8 | −17.6 | −16.9 | −22.7 | −31.4 | −23.1 | −23.1 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 11.3 | 20.9 | 24.0 | 36.7 | 14.8 | 12.1 | 2.8 | 4.3 | 1.5 | 0.7 |
| Total debt | 254.8 | 286.6 | 240.7 | 202.9 | 178.4 | 226.5 | 1,058.1 | 952.7 | 852.4 | 477.7 |
| Net cash (debt) | −243.5 | −265.8 | −216.7 | −166.2 | −163.6 | −214.4 | −1,055.3 | −948.4 | −850.9 | −477.0 |
| Shareholders’ equity | 533.1 | 565.2 | 603.7 | 634.4 | 623.3 | 667.4 | 619.7 | 700.8 | 1,045.5 | 1,337.0 |
| Debt to equity | 0.48 | 0.51 | 0.40 | 0.32 | 0.29 | 0.34 | 1.71 | 1.36 | 0.82 | 0.36 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 Feb 2017 | FY2018 28 Feb 2018 | FY2019 28 Feb 2019 | FY2020 29 Feb 2020 | FY2021 28 Feb 2021 | FY2022 28 Feb 2022 | FY2023 28 Feb 2023 | FY2024 29 Feb 2024 | FY2025 28 Feb 2025 | FY2026 28 Feb 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 11.3 | 20.9 | 24.0 | 36.7 | 14.8 | 12.1 | 2.8 | 4.3 | 1.5 | 0.7 | |
| 138.5 | 141.5 | 144.9 | 139.2 | 128.8 | 85.1 | 156.4 | 142.2 | 135.1 | 142.6 | |
| 94.0 | 110.8 | 124.8 | 99.8 | n/a | n/a | 143.9 | 117.7 | 112.3 | 113.4 | |
| 228.6 | 216.9 | 210.2 | 213.1 | 207.1 | 193.4 | 498.5 | 541.7 | 592.9 | 609.3 | |
| 306.6 | 321.3 | 323.8 | 356.2 | 353.9 | 190.4 | 702.5 | 705.5 | 703.9 | 714.8 | |
| 978.4 | 1,028.2 | 1,088.6 | 1,073.8 | 999.2 | 1,133.0 | 2,221.5 | 2,195.5 | 2,227.1 | 2,213.5 | |
| Growth | +5.1% | +5.9% | −1.4% | −6.9% | +13.4% | +96.1% | −1.2% | +1.4% | −0.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 125.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | |
| 254.8 | 286.6 | 240.7 | 77.9 | 178.4 | 226.5 | 1,058.1 | 952.7 | 852.4 | 477.7 | |
| calc | 254.8 | 286.6 | 240.7 | 202.9 | 178.4 | 226.5 | 1,058.1 | 952.7 | 852.4 | 477.7 |
| 445.2 | 463.0 | 484.8 | 439.5 | 375.9 | 465.7 | 1,368.0 | 1,261.0 | 1,181.6 | 876.4 | |
| Equity | ||||||||||
| 498.5 | 526.0 | 547.7 | 572.4 | 547.3 | 584.2 | 506.0 | 576.2 | 609.2 | 883.5 | |
| 533.1 | 565.2 | 603.7 | 634.4 | 623.3 | 667.4 | 619.7 | 700.8 | 1,045.5 | 1,337.0 | |
| Growth | +6.0% | +6.8% | +5.1% | −1.7% | +7.1% | −7.1% | +13.1% | +49.2% | +27.9% | |
| Per share and net cash | ||||||||||
| calc | −243.5 | −265.8 | −216.7 | −166.2 | −163.6 | −214.4 | −1,055.3 | −948.4 | −850.9 | −477.0 |
| 26.0 | 26.0 | 26.1 | 26.1 | 25.1 | 24.7 | 24.9 | 25.1 | 29.9 | 29.9 | |
| calc | 20.53 | 21.77 | 23.12 | 24.26 | 24.82 | 27.03 | 24.88 | 27.92 | 34.95 | 44.75 |
Lines marked calc are worked out here from filed figures; point at one for how.