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 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,066.9 | 3,127.7 | 3,339.7 | 3,199.2 | 3,130.5 | 3,808.5 | 4,175.6 | 4,702.0 | 5,545.9 |
| Growth | +2.0% | +6.8% | −4.2% | −2.1% | +21.7% | +9.6% | +12.6% | +17.9% | |
| Net income | 157.2 | 62.9 | 57.2 | 34.3 | 48.6 | 142.2 | 218.9 | 233.4 | 281.2 |
| Growth | −60.0% | −9.0% | −40.0% | +41.5% | +192.8% | +53.9% | +6.6% | +20.5% | |
| EPS, diluted | 4.92 | 1.97 | 1.80 | 1.07 | 1.57 | 4.74 | 7.37 | 7.92 | 9.56 |
| Growth | −60.0% | −8.6% | −40.6% | +46.7% | +201.9% | +55.5% | +7.5% | +20.7% |
| FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | 5.1% | 2.0% | 1.7% | 1.1% | 1.6% | 3.7% | 5.2% | 5.0% | 5.1% |
| Free cash flow margin | 1.8% | −1.3% | −1.9% | 10.1% | 4.8% | −0.9% | 1.0% | 2.1% | 7.2% |
| FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 256.4 | 124.4 | 58.0 | 381.8 | 308.7 | 164.8 | 259.0 | 349.1 | 642.5 |
| Capital expenditure | −201.2 | −165.0 | −120.6 | −58.0 | −157.0 | −201.0 | −218.5 | −250.5 | −240.8 |
| Free cash flow | 55.2 | −40.5 | −62.6 | 323.7 | 151.6 | −36.2 | 40.5 | 98.6 | 401.7 |
| Growth | −173.3% | −53.2% | −123.9% | +143.6% | +307.3% | ||||
| Buybacks | −62.9 | 0.0 | 0.0 | −100.0 | −106.1 | −48.7 | −49.7 | −65.6 | −30.2 |
| FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 38.6 | 128.3 | 54.6 | 11.8 | 310.8 | 224.2 | 101.1 | 92.7 | 709.2 |
| Total debt | 738.3 | 867.6 | 866.9 | 583.3 | 840.8 | 824.9 | 808.9 | 943.2 | 2,814.5 |
| Net cash (debt) | −699.7 | −739.2 | −812.3 | −571.5 | −530.0 | −600.7 | −707.8 | −850.5 | −2,105.3 |
| Shareholders’ equity | 671.6 | 804.2 | 868.6 | 811.3 | 758.5 | 868.8 | 1,054.7 | 1,239.1 | 1,859.1 |
| Debt to equity | 1.10 | 1.08 | 1.00 | 0.72 | 1.11 | 0.95 | 0.77 | 0.76 | 1.51 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 29 Jul 2017 | FY2019 26 Jan 2019 | FY2020 25 Jan 2020 | FY2021 30 Jan 2021 | FY2022 29 Jan 2022 | FY2023 28 Jan 2023 | FY2024 27 Jan 2024 | FY2025 25 Jan 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 38.6 | 128.3 | 54.6 | 11.8 | 310.8 | 224.2 | 101.1 | 92.7 | 709.2 | |
| 369.8 | 625.3 | 817.2 | 858.1 | 895.9 | 1,067.0 | 1,243.3 | 1,373.7 | 1,697.0 | |
| 83.2 | 94.4 | 98.3 | 70.8 | 81.3 | 115.0 | 108.6 | 127.3 | 128.3 | |
| 422.1 | 424.8 | 376.6 | 274.0 | 294.8 | 367.9 | 444.9 | 541.9 | 575.4 | |
| 321.7 | 325.7 | 325.7 | 272.5 | 272.5 | 272.5 | 312.0 | 330.3 | 1,443.4 | |
| 1,899.3 | 2,097.5 | 2,217.6 | 1,944.2 | 2,118.2 | 2,313.3 | 2,516.9 | 2,945.4 | 5,979.2 | |
| Growth | +10.4% | +5.7% | −12.3% | +9.0% | +9.2% | +8.8% | +17.0% | +103.0% | |
| Liabilities | |||||||||
| n/a | n/a | 22.5 | 81.7 | 17.5 | 17.5 | 17.5 | 10.0 | 4.0 | |
| 738.3 | 867.6 | 844.4 | 501.6 | 823.3 | 807.4 | 791.4 | 933.2 | 2,810.5 | |
| calc | 738.3 | 867.6 | 866.9 | 583.3 | 840.8 | 824.9 | 808.9 | 943.2 | 2,814.5 |
| 1,227.7 | 1,293.3 | 1,349.0 | 1,132.9 | 1,359.7 | 1,444.5 | 1,462.2 | 1,706.3 | 4,120.0 | |
| Equity | |||||||||
| 652.3 | 772.5 | 829.7 | 800.6 | 748.4 | 855.1 | 1,040.3 | 1,220.4 | 1,467.5 | |
| 671.6 | 804.2 | 868.6 | 811.3 | 758.5 | 868.8 | 1,054.7 | 1,239.1 | 1,859.1 | |
| Growth | +19.7% | +8.0% | −6.6% | −6.5% | +14.5% | +21.4% | +17.5% | +50.0% | |
| Per share and net cash | |||||||||
| calc | −699.7 | −739.2 | −812.3 | −571.5 | −530.0 | −600.7 | −707.8 | −850.5 | −2,105.3 |
| 31.1 | 31.4 | 31.6 | 30.6 | 29.6 | 29.4 | 29.1 | 29.0 | 30.0 | |
| calc | 21.60 | 25.59 | 27.50 | 26.50 | 25.62 | 29.60 | 36.25 | 42.76 | 62.03 |
Lines marked calc are worked out here from filed figures; point at one for how.