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 | 1,000.4 | 1,278.2 | 1,559.6 | 1,846.7 | 1,962.1 | 2,848.4 | 3,076.3 | 3,559.4 | 3,876.5 | 4,764.1 |
| Growth | +27.8% | +22.0% | +18.4% | +6.2% | +45.2% | +8.0% | +15.7% | +8.9% | +22.9% | |
| Operating income | 114.0 | 157.4 | 187.2 | 217.3 | 154.8 | 379.9 | 345.0 | 385.6 | 323.8 | 457.4 |
| Net income | 71.8 | 102.5 | 149.6 | 175.1 | 123.4 | 278.8 | 261.5 | 301.1 | 253.6 | 358.6 |
| Growth | +42.6% | +46.1% | +17.0% | −29.5% | +126.0% | −6.2% | +15.1% | −15.8% | +41.4% | |
| EPS, diluted | 1.30 | 1.84 | 2.66 | 3.12 | 2.20 | 4.95 | 4.69 | 5.41 | 4.60 | 6.47 |
| Growth | +41.5% | +44.6% | +17.3% | −29.5% | +125.0% | −5.3% | +15.4% | −15.0% | +40.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.7% | 36.3% | 36.2% | 36.5% | 33.2% | 36.2% | 35.6% | n/a | n/a | n/a |
| Operating margin | 11.4% | 12.3% | 12.0% | 11.8% | 7.9% | 13.3% | 11.2% | 10.8% | 8.4% | 9.6% |
| Net margin | 7.2% | 8.0% | 9.6% | 9.5% | 6.3% | 9.8% | 8.5% | 8.5% | 6.5% | 7.5% |
| Free cash flow margin | 6.2% | 7.8% | 4.5% | −1.4% | 8.4% | 1.4% | 2.0% | 4.6% | 2.8% | 8.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 106.6 | 167.4 | 184.1 | 187.0 | 366.0 | 327.9 | 314.9 | 499.6 | 430.6 | 586.4 |
| Capital expenditure | −44.8 | −67.8 | −113.7 | −212.3 | −200.2 | −288.2 | −252.0 | −335.1 | −324.0 | −174.7 |
| Free cash flow | 61.8 | 99.6 | 70.4 | −25.3 | 165.8 | 39.7 | 63.0 | 164.6 | 106.7 | 411.7 |
| Growth | +61.1% | −29.3% | −135.9% | −76.0% | +58.4% | +161.3% | −35.2% | +286.0% | ||
| Buybacks | 0.0 | 0.0 | −2.0 | −36.9 | −12.7 | −60.0 | −40.0 | −80.5 | −40.2 | 0.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 76.1 | 112.7 | 251.7 | 202.5 | 268.8 | 65.0 | 332.3 | 179.7 | 331.7 | 723.7 |
| Shareholders’ equity | 331.4 | 458.6 | 615.1 | 759.8 | 881.9 | 1,120.3 | 1,361.9 | 1,585.0 | 1,808.3 | 2,193.3 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 76.1 | 112.7 | 251.7 | 202.5 | 268.8 | 65.0 | 332.3 | 179.7 | 331.7 | 723.7 | |
| 154.4 | 187.0 | 243.6 | 324.0 | 281.3 | 455.1 | 527.7 | 584.6 | 659.5 | 846.6 | |
| 138.4 | 180.3 | 301.3 | 439.1 | 565.4 | 777.5 | 925.5 | 1,134.3 | 1,261.7 | 1,234.3 | |
| 500.5 | 695.7 | 952.3 | 1,958.7 | 2,314.8 | 2,880.5 | 3,324.9 | 3,872.0 | 4,339.6 | 4,937.0 | |
| Growth | +39.0% | +36.9% | +105.7% | +18.2% | +24.4% | +15.4% | +16.5% | +12.1% | +13.8% | |
| Liabilities | ||||||||||
| 169.1 | 237.2 | 337.2 | 1,198.9 | 1,432.9 | 1,760.2 | 1,963.0 | 2,287.1 | 2,531.2 | 2,743.7 | |
| Equity | ||||||||||
| 9.3 | 111.7 | 261.8 | 436.9 | 560.3 | 839.1 | 1,100.6 | 1,401.7 | 1,655.3 | 2,013.9 | |
| 331.4 | 458.6 | 615.1 | 759.8 | 881.9 | 1,120.3 | 1,361.9 | 1,585.0 | 1,808.3 | 2,193.3 | |
| Growth | +38.4% | +34.1% | +23.5% | +16.1% | +27.0% | +21.6% | +16.4% | +14.1% | +21.3% | |
| Per share and net cash | ||||||||||
| 54.9 | 55.4 | 55.8 | 55.7 | 55.9 | 55.7 | 55.5 | 55.2 | 55.0 | 55.2 | |
| calc | 6.04 | 8.27 | 11.03 | 13.64 | 15.77 | 20.13 | 24.52 | 28.71 | 32.86 | 39.71 |
Lines marked calc are worked out here from filed figures; point at one for how.