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.
| FY2019 | FY2020 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,188.6 | n/a | 2,197.1 | n/a | 1,786.5 | 2,422.1 | 2,384.9 | 2,324.6 | 2,325.1 | 2,436.1 |
| Growth | +35.6% | −1.5% | −2.5% | +0.0% | +4.8% | |||||
| Operating income | 81.8 | n/a | 83.3 | n/a | −107.2 | 155.6 | 93.2 | −13.5 | 13.9 | 17.3 |
| Net income | −51.9 | 61.4 | 61.4 | −56.4 | −56.4 | 114.9 | 71.9 | −16.8 | −18.9 | 13.3 |
| Growth | +0.0% | −191.9% | −37.4% | −123.4% | ||||||
| EPS, diluted | −2.66 | n/a | 3.92 | n/a | −3.97 | 7.92 | 5.66 | −1.50 | −1.74 | 1.25 |
| Growth | −28.5% | −126.5% |
| FY2019 | FY2020 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.8% | n/a | 48.4% | n/a | 45.0% | 48.8% | 47.6% | 47.3% | 47.2% | 46.3% |
| Operating margin | 3.7% | n/a | 3.8% | n/a | −6.0% | 6.4% | 3.9% | −0.6% | 0.6% | 0.7% |
| Net margin | −2.4% | n/a | 2.8% | n/a | −3.2% | 4.7% | 3.0% | −0.7% | −0.8% | 0.5% |
| Free cash flow margin | 8.2% | n/a | 4.0% | n/a | 7.5% | 7.7% | −9.4% | 1.5% | 2.0% | 3.4% |
| FY2019 | FY2020 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 237.1 | n/a | 117.2 | n/a | 157.7 | 239.9 | −164.9 | 94.8 | 87.9 | 145.8 |
| Capital expenditure | −57.2 | n/a | −29.8 | n/a | −24.1 | −53.9 | −59.9 | −60.3 | −41.1 | −62.1 |
| Free cash flow | 179.9 | n/a | 87.4 | n/a | 133.6 | 186.0 | −224.8 | 34.5 | 46.8 | 83.7 |
| Growth | +39.2% | −220.9% | +35.5% | +79.0% | ||||||
| Buybacks | −44.9 | n/a | −190.4 | n/a | 0.0 | −78.1 | −77.5 | −32.0 | −9.8 | −12.6 |
| FY2019 | FY2020 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 167.4 | 81.4 | 81.4 | 215.1 | 215.1 | 320.5 | 48.0 | 35.2 | 34.0 | 105.4 |
| Total debt | 65.7 | 14.4 | 14.4 | 33.0 | 33.0 | 15.7 | 44.9 | 34.7 | 0.0 | 3.4 |
| Net cash (debt) | 101.6 | 67.0 | 67.0 | 182.1 | 182.1 | 304.8 | 3.1 | 0.5 | 34.0 | 102.0 |
| Shareholders’ equity | 737.6 | 619.3 | 619.3 | 566.8 | 566.8 | 602.5 | 607.0 | 571.2 | 547.0 | 567.0 |
| Debt to equity | 0.09 | 0.02 | 0.02 | 0.06 | 0.06 | 0.03 | 0.07 | 0.06 | 0.00 | 0.01 |
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 29 Jan 2020 | FY2020 1 Feb 2020 | FY2021 29 Jan 2021 | 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 | ||||||||||||
| 48.3 | 39.9 | 167.4 | 81.4 | 81.4 | 215.1 | 215.1 | 320.5 | 48.0 | 35.2 | 34.0 | 105.4 | |
| 43.5 | 33.6 | 132.4 | 29.2 | 29.2 | 31.4 | 31.4 | 39.5 | 40.8 | 53.6 | 48.9 | 39.8 | |
| 563.7 | 388.4 | 366.7 | 365.3 | 365.3 | 291.0 | 291.0 | 278.2 | 458.0 | 379.0 | 425.2 | 433.9 | |
| 330.6 | 298.5 | 277.4 | 238.3 | 238.3 | 207.8 | 207.8 | 216.3 | 233.7 | 240.3 | 228.0 | 237.7 | |
| 271.2 | 100.3 | 93.1 | 122.2 | 122.2 | 38.6 | 38.6 | 38.6 | 38.1 | 9.6 | 8.9 | 9.5 | |
| 1,441.0 | 1,315.4 | 1,181.1 | 1,680.5 | 1,680.5 | 1,587.4 | 1,587.4 | 1,562.1 | 1,456.4 | 1,329.9 | 1,335.5 | 1,393.0 | |
| Growth | −8.7% | −10.2% | +42.3% | +0.0% | −5.5% | +0.0% | −1.6% | −6.8% | −8.7% | +0.4% | +4.3% | |
| Liabilities | ||||||||||||
| 9.2 | 1.8 | 9.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | n/a | 0.0 | 0.0 | |
| 73.7 | 86.6 | 56.8 | 14.4 | 14.4 | 33.0 | 33.0 | 15.7 | 44.9 | 34.7 | 0.0 | 3.4 | |
| calc | 82.9 | 88.4 | 65.7 | 14.4 | 14.4 | 33.0 | 33.0 | 15.7 | 44.9 | 34.7 | 0.0 | 3.4 |
| 518.5 | 484.6 | 443.5 | 1,061.1 | 1,061.1 | 1,020.6 | 1,020.6 | 959.6 | 849.5 | 758.7 | 788.6 | 825.9 | |
| Equity | ||||||||||||
| 731.1 | 603.9 | 508.6 | 378.6 | 378.6 | 320.9 | 320.9 | 350.2 | 346.9 | 296.8 | 265.9 | 265.8 | |
| 921.1 | 830.7 | 737.6 | 619.3 | 619.3 | 566.8 | 566.8 | 602.5 | 607.0 | 571.2 | 547.0 | 567.0 | |
| Growth | −9.8% | −11.2% | −16.0% | +0.0% | −8.5% | +0.0% | +6.3% | +0.7% | −5.9% | −4.2% | +3.7% | |
| Per share and net cash | ||||||||||||
| calc | −34.6 | −48.4 | 101.6 | 67.0 | 67.0 | 182.1 | 182.1 | 304.8 | 3.1 | 0.5 | 34.0 | 102.0 |
| 19.9 | 19.9 | 19.1 | 14.7 | 14.7 | 15.0 | 15.0 | 13.7 | 12.6 | 11.5 | 11.0 | 10.9 | |
| calc | 46.36 | 41.74 | 38.61 | 42.14 | 42.14 | 37.90 | 37.90 | 44.11 | 48.18 | 49.77 | 49.55 | 52.22 |
Lines marked calc are worked out here from filed figures; point at one for how.