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 | 91.4 | 85.1 | 85.5 | 2,921.6 | 2,117.1 | 2,777.6 | 2,968.1 | 2,817.3 | 2,722.7 | 2,757.9 |
| Growth | −6.9% | +0.5% | +3,316.5% | −27.5% | +31.2% | +6.9% | −5.1% | −3.4% | +1.3% | |
| Operating income | 96.0 | 127.7 | 0.4 | 103.8 | −485.7 | 205.8 | 214.3 | 194.5 | 149.9 | 6.4 |
| Net income | 65.7 | 87.2 | −5.4 | 62.8 | −439.1 | 137.0 | 181.7 | 171.4 | 107.3 | −6.7 |
| Growth | +32.8% | −106.2% | −799.0% | +32.6% | −5.7% | −37.4% | −106.2% | |||
| EPS, diluted | 1.52 | 2.02 | −0.13 | 1.53 | −11.80 | 3.56 | 4.92 | 4.80 | 3.09 | −0.21 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 1,161.7% | 1,372.9% | 1,352.2% | 40.5% | 37.2% | 44.2% | 43.3% | 44.8% | 44.9% | 43.0% |
| Operating margin | 105.0% | 150.0% | 0.5% | 3.6% | −22.9% | 7.4% | 7.2% | 6.9% | 5.5% | 0.2% |
| Net margin | 71.8% | 102.4% | −6.4% | 2.2% | −20.7% | 4.9% | 6.1% | 6.1% | 3.9% | −0.2% |
| Free cash flow margin | 145.6% | 172.3% | 78.5% | 4.3% | 5.2% | 5.4% | 2.4% | 5.5% | 2.0% | 1.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 183.6 | 191.4 | 129.6 | 170.8 | 126.4 | 168.4 | 125.9 | 200.2 | 104.6 | 103.2 |
| Capital expenditure | −50.5 | −44.7 | −62.5 | −44.5 | −16.8 | −18.4 | −55.9 | −44.6 | −49.1 | −63.7 |
| Free cash flow | 133.1 | 146.7 | 67.1 | 126.3 | 109.6 | 150.0 | 70.0 | 155.6 | 55.4 | 39.4 |
| Growth | +10.2% | −54.2% | +88.1% | −13.2% | +36.9% | −53.4% | +122.3% | −64.4% | −28.8% | |
| Buybacks | −23.1 | −6.0 | −43.8 | −33.4 | −23.3 | −17.0 | −63.2 | −17.4 | −65.0 | −5.0 |
| Dividends paid | −12.1 | −12.0 | −12.0 | −11.4 | −10.8 | −10.6 | −10.2 | −10.0 | −9.7 | −9.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 55.3 | 64.0 | 30.2 | 45.2 | 88.3 | 30.1 | 33.7 | 21.4 | 29.6 | 29.8 |
| Total debt | n/a | n/a | 197.9 | 198.4 | 198.9 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | −167.7 | −153.2 | −110.6 | 30.1 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 613.1 | 717.5 | 634.1 | 646.0 | 200.2 | 318.6 | 420.7 | 560.6 | 599.0 | 601.9 |
| Debt to equity | n/a | n/a | 0.31 | 0.31 | 0.99 | 0.00 | n/a | n/a | n/a | n/a |
In millions 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 1,161.7% | 1,372.9% | 1,352.2% | 40.5% | 37.2% | 44.2% | 43.3% | 44.8% | 44.9% | 43.0% | |
| 105.0% | 150.0% | 0.5% | 3.6% | −22.9% | 7.4% | 7.2% | 6.9% | 5.5% | 0.2% | |
| 106.4% | 144.1% | −6.7% | 2.7% | −24.4% | 6.8% | 7.2% | 6.4% | 5.0% | −0.4% | |
| 71.8% | 102.4% | −6.4% | 2.2% | −20.7% | 4.9% | 6.1% | 6.1% | 3.9% | −0.2% | |
| 145.6% | 172.3% | 78.5% | 4.3% | 5.2% | 5.4% | 2.4% | 5.5% | 2.0% | 1.4% | |
| Spending | ||||||||||
| 1,031.1% | 1,217.1% | 1,218.3% | 36.5% | 42.0% | 36.3% | 36.0% | 37.7% | 39.1% | 42.0% | |
| 55.3% | 52.5% | 73.1% | 1.5% | 0.8% | 0.7% | 1.9% | 1.6% | 1.8% | 2.3% | |
| 32.0% | 28.9% | n/a | 21.0% | n/a | 27.0% | 15.6% | 5.2% | 21.5% | n/a | |
| Returns | ||||||||||
| 10.7% | 12.2% | −0.9% | 9.7% | −219.3% | 43.0% | 43.2% | 30.6% | 17.9% | −1.1% | |
| 4.5% | 5.9% | −0.3% | 2.6% | −23.5% | 7.4% | 9.9% | 9.5% | 5.7% | −0.3% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.31 | 0.31 | 0.99 | 0.00 | n/a | n/a | n/a | n/a | |
| 18.4% | 13.8% | n/a | 18.2% | n/a | 7.8% | 5.6% | 5.8% | 9.0% | n/a | |
| 26.5% | 12.3% | 83.1% | 35.5% | 31.1% | 18.4% | 104.9% | 17.6% | 134.9% | 36.8% | |