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 | 2,718.3 | 2,805.6 | 3,177.9 | 3,492.7 | 2,234.7 | 3,196.6 | 3,315.4 | 3,075.0 | 3,009.3 | 2,892.7 |
| Growth | +3.2% | +13.3% | +9.9% | −36.0% | +43.0% | +3.7% | −7.3% | −2.1% | −3.9% | |
| Operating income | 200.0 | 125.1 | 59.0 | 127.3 | −586.3 | 205.2 | 187.4 | 72.4 | 34.9 | 47.8 |
| Net income | 124.4 | 67.5 | −20.5 | 94.5 | −488.7 | 154.5 | 162.7 | 29.1 | −10.5 | −8.4 |
| Growth | −45.8% | −130.3% | −617.2% | +5.3% | −82.1% | −136.3% | ||||
| EPS, diluted | 1.51 | 0.84 | −0.26 | 1.27 | −6.77 | 2.00 | 2.26 | 0.46 | −0.20 | −0.17 |
| Growth | −44.4% | −131.0% | −633.1% | +13.0% | −79.6% | −143.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.7% | 28.5% | 29.5% | 28.6% | 13.9% | 33.4% | 43.9% | 43.1% | 42.7% | 43.6% |
| Operating margin | 7.4% | 4.5% | 1.9% | 3.6% | −26.2% | 6.4% | 5.7% | 2.4% | 1.2% | 1.7% |
| Net margin | 4.6% | 2.4% | −0.6% | 2.7% | −21.9% | 4.8% | 4.9% | 0.9% | −0.4% | −0.3% |
| Free cash flow margin | 4.6% | 4.8% | 3.5% | 3.4% | −8.3% | 4.3% | 4.4% | 3.5% | 1.0% | 2.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 212.9 | 191.0 | 175.3 | 196.7 | −153.8 | 171.4 | 201.4 | 162.4 | 82.2 | 109.9 |
| Capital expenditure | −87.6 | −56.3 | −65.4 | −77.8 | −31.1 | −33.0 | −55.0 | −55.0 | −50.9 | −31.6 |
| Free cash flow | 125.3 | 134.7 | 110.0 | 118.9 | −184.9 | 138.4 | 146.5 | 107.4 | 31.3 | 78.3 |
| Growth | +7.5% | −18.4% | +8.1% | −255.5% | +5.8% | −26.7% | −70.8% | +149.7% | ||
| Buybacks | −50.0 | −9.4 | −47.5 | −141.6 | 0.0 | 0.0 | −147.5 | −102.2 | −68.6 | 0.0 |
| Dividends paid | −65.1 | −63.8 | −79.8 | −72.6 | −7.2 | 0.0 | −13.5 | −12.2 | −10.5 | −9.7 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 110.7 | 175.9 | 99.4 | 86.6 | 59.6 | 72.7 | 58.8 | 49.2 | 44.8 | 50.9 |
| Total debt | n/a | 0.0 | 160.0 | 190.0 | 334.8 | 225.5 | 281.0 | 427.1 | 491.0 | 435.0 |
| Net cash (debt) | n/a | 175.9 | −60.6 | −103.4 | −275.2 | −152.8 | −222.3 | −377.9 | −446.3 | −384.1 |
| Shareholders’ equity | −13.9 | −10.1 | −2.7 | −2.5 | −3.3 | 412.4 | 432.9 | 359.2 | 278.5 | 282.5 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.55 | 0.65 | 1.19 | 1.76 | 1.54 |
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 | ||||||||||
| 28.7% | 28.5% | 29.5% | 28.6% | 13.9% | 33.4% | 43.9% | 43.1% | 42.7% | 43.6% | |
| 7.4% | 4.5% | 1.9% | 3.6% | −26.2% | 6.4% | 5.7% | 2.4% | 1.2% | 1.7% | |
| 7.4% | 4.5% | 0.3% | 3.4% | −27.2% | 5.4% | 4.8% | 1.3% | −0.4% | 0.1% | |
| 4.6% | 2.4% | −0.6% | 2.7% | −21.9% | 4.8% | 4.9% | 0.9% | −0.4% | −0.3% | |
| 4.6% | 4.8% | 3.5% | 3.4% | −8.3% | 4.3% | 4.4% | 3.5% | 1.0% | 2.7% | |
| Spending | ||||||||||
| 22.3% | 22.0% | 25.8% | 25.0% | 33.7% | 27.2% | 38.4% | 40.9% | 41.4% | 42.1% | |
| 3.2% | 2.0% | 2.1% | 2.2% | 1.4% | 1.0% | 1.7% | 1.8% | 1.7% | 1.1% | |
| 38.9% | 47.3% | 279.4% | 21.1% | n/a | 10.7% | −2.0% | 27.3% | n/a | 311.5% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 37.5% | 37.6% | 8.1% | −3.8% | −3.0% | |
| 8.7% | 4.7% | −1.3% | 3.8% | −24.7% | 7.7% | 8.1% | 1.4% | −0.5% | −0.4% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.55 | 0.65 | 1.19 | 1.76 | 1.54 | |
| 34.4% | 32.8% | 48.6% | 70.8% | 87.7% | 79.5% | 78.3% | 82.5% | 86.0% | 85.2% | |
| 52.3% | 94.6% | n/a | 76.8% | n/a | 0.0% | 8.3% | 41.8% | n/a | n/a | |
| 91.8% | 54.3% | 115.8% | 180.2% | n/a | 0.0% | 110.0% | 106.5% | 252.0% | 12.3% | |