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 | 2,386.4 | 2,806.9 | 3,076.2 | 3,160.5 | 2,055.1 | 2,766.5 | 3,226.7 | 3,098.2 | 3,180.8 | 2,957.0 |
| Growth | +17.6% | +9.6% | +2.7% | −35.0% | +34.6% | +16.6% | −4.0% | +2.7% | −7.0% | |
| Operating income | 93.9 | 153.8 | 230.7 | 227.7 | 82.8 | 311.1 | −109.5 | 283.3 | 293.1 | 108.0 |
| Net income | 51.9 | 62.1 | 138.1 | 143.8 | 23.5 | 200.6 | −133.1 | 176.2 | 193.6 | 67.4 |
| Growth | +19.6% | +122.2% | +4.2% | −83.6% | +752.0% | −166.3% | +9.9% | −65.2% | ||
| EPS, diluted | 1.10 | 1.25 | 2.75 | 2.94 | 0.48 | 4.05 | −2.79 | 3.75 | 4.20 | 1.51 |
| Growth | +13.6% | +120.0% | +6.9% | −83.7% | +743.8% | −168.9% | +12.0% | −64.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.3% | 37.6% | 36.0% | 35.4% | 36.2% | 35.7% | 34.1% | 40.1% | 40.8% | 39.4% |
| Operating margin | 3.9% | 5.5% | 7.5% | 7.2% | 4.0% | 11.2% | −3.4% | 9.1% | 9.2% | 3.7% |
| Net margin | 2.2% | 2.2% | 4.5% | 4.6% | 1.1% | 7.3% | −4.1% | 5.7% | 6.1% | 2.3% |
| Free cash flow margin | 3.4% | 1.6% | 2.4% | 5.4% | 2.9% | 6.1% | −3.9% | 18.2% | 8.6% | 8.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 105.7 | 79.7 | 103.8 | 209.0 | 74.8 | 185.8 | −104.6 | 587.6 | 316.4 | 299.1 |
| Capital expenditure | −24.9 | −34.5 | −29.2 | −38.0 | −16.0 | −18.3 | −21.5 | −24.7 | −41.5 | −35.2 |
| Free cash flow | 80.8 | 45.2 | 74.6 | 171.0 | 58.7 | 167.5 | −126.1 | 562.9 | 274.9 | 263.9 |
| Growth | −44.0% | +65.0% | +129.2% | −65.7% | +185.3% | −175.3% | −51.2% | −4.0% | ||
| Buybacks | n/a | n/a | −20.3 | −35.2 | n/a | −17.3 | −26.9 | −26.1 | −60.0 | −49.8 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −4.2 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 80.0 | 45.8 | 70.1 | 197.4 | 351.9 | 466.0 | 191.7 | 507.8 | 181.4 | 406.7 |
| Total debt | 461.8 | 391.0 | n/a | 396.8 | 508.0 | 515.3 | 483.8 | 402.8 | 3.0 | 11.7 |
| Net cash (debt) | −381.8 | −345.3 | n/a | −199.4 | −156.0 | −49.4 | −292.2 | 105.0 | 178.4 | 394.9 |
| Shareholders’ equity | 1,021.2 | 1,120.7 | 1,189.0 | 1,290.7 | 1,336.2 | 1,519.9 | 1,385.4 | 1,550.3 | 1,679.5 | 1,760.3 |
| Debt to equity | 0.45 | 0.35 | n/a | 0.31 | 0.38 | 0.34 | 0.35 | 0.26 | 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 31 Jan 2017 | FY2018 31 Jan 2018 | FY2019 31 Jan 2019 | FY2020 31 Jan 2020 | FY2021 31 Jan 2021 | FY2022 31 Jan 2022 | FY2023 31 Jan 2023 | FY2024 31 Jan 2024 | FY2025 31 Jan 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 35.3% | 37.6% | 36.0% | 35.4% | 36.2% | 35.7% | 34.1% | 40.1% | 40.8% | 39.4% | |
| 3.9% | 5.5% | 7.5% | 7.2% | 4.0% | 11.2% | −3.4% | 9.1% | 9.2% | 3.7% | |
| 3.3% | 3.9% | 6.0% | 5.8% | 1.7% | 9.8% | −4.3% | 7.8% | 8.5% | 3.7% | |
| 2.2% | 2.2% | 4.5% | 4.6% | 1.1% | 7.3% | −4.1% | 5.7% | 6.1% | 2.3% | |
| 3.4% | 1.6% | 2.4% | 5.4% | 2.9% | 6.1% | −3.9% | 18.2% | 8.6% | 8.9% | |
| Spending | ||||||||||
| 29.5% | 30.5% | 27.1% | 26.3% | 29.4% | 23.4% | 25.8% | 29.8% | 30.5% | 33.1% | |
| 1.0% | 1.2% | 0.9% | 1.2% | 0.8% | 0.7% | 0.7% | 0.8% | 1.3% | 1.2% | |
| 33.2% | 43.5% | 24.9% | 21.0% | 34.2% | 26.2% | n/a | 27.4% | 28.4% | 39.1% | |
| Returns | ||||||||||
| 5.1% | 5.5% | 11.6% | 11.1% | 1.8% | 13.2% | −9.6% | 11.4% | 11.5% | 3.8% | |
| 2.8% | 3.2% | 6.3% | 5.6% | 1.0% | 7.3% | −4.9% | 6.6% | 7.8% | 2.6% | |
| Balance and payout | ||||||||||
| 0.45 | 0.35 | n/a | 0.31 | 0.38 | 0.34 | 0.35 | 0.26 | 0.00 | 0.01 | |
| 44.9% | 41.5% | 46.2% | 49.7% | 45.1% | 44.6% | 49.0% | 42.3% | 32.4% | 32.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6.3% | |
| n/a | n/a | 27.2% | 20.6% | n/a | 10.3% | n/a | 4.6% | 21.8% | 20.5% | |