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 | 886.1 | 903.9 | 967.6 | 988.5 | 870.5 | 993.2 | 1,168.7 | 1,309.1 | 1,360.8 | 1,334.0 |
| Growth | +2.0% | +7.0% | +2.2% | −11.9% | +14.1% | +17.7% | +12.0% | +4.0% | −2.0% | |
| Operating income | −19.4 | 56.2 | 83.5 | 103.4 | 89.7 | 80.8 | 156.0 | 164.9 | 221.8 | 156.7 |
| Net income | −26.3 | 45.6 | 55.0 | 76.5 | 79.5 | 43.4 | 115.4 | 117.6 | 167.7 | 97.3 |
| Growth | +20.7% | +39.1% | +3.8% | −45.4% | +166.1% | +1.9% | +42.6% | −42.0% | ||
| EPS, diluted | −0.51 | 0.85 | 1.04 | 1.48 | 1.55 | 0.84 | 2.24 | 2.29 | 3.31 | 2.05 |
| Growth | +22.4% | +42.3% | +4.7% | −45.8% | +166.7% | +2.2% | +44.5% | −38.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.7% | 45.6% | 43.2% | 49.0% | 45.7% | 50.9% | 52.6% | 52.8% | 55.0% | 59.0% |
| Operating margin | −2.2% | 6.2% | 8.6% | 10.5% | 10.3% | 8.1% | 13.4% | 12.6% | 16.3% | 11.7% |
| Net margin | −3.0% | 5.0% | 5.7% | 7.7% | 9.1% | 4.4% | 9.9% | 9.0% | 12.3% | 7.3% |
| Free cash flow margin | 9.4% | 16.1% | 4.2% | 11.1% | 8.2% | 7.6% | 7.0% | 11.0% | 10.5% | 19.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 159.7 | 220.4 | 159.3 | 158.2 | 108.8 | 172.3 | 273.1 | 181.8 | 181.7 | 293.2 |
| Capital expenditure | −76.1 | −74.8 | −119.0 | −48.8 | −37.0 | −96.5 | −191.3 | −38.1 | −39.3 | −32.8 |
| Free cash flow | 83.6 | 145.6 | 40.3 | 109.5 | 71.8 | 75.8 | 81.7 | 143.6 | 142.4 | 260.4 |
| Growth | +74.1% | −72.3% | +171.5% | −34.4% | +5.6% | +7.9% | +75.7% | −0.8% | +82.8% | |
| Buybacks | 0.0 | −100.0 | −160.0 | −175.0 | 0.0 | 0.0 | −75.0 | 0.0 | −225.0 | −175.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 139.6 | 180.2 | 169.4 | 137.3 | 192.3 | 259.5 | 284.5 | 178.8 | 306.8 | 245.4 |
| Total debt | 314.6 | 253.7 | 350.1 | 382.5 | 707.6 | 773.6 | 765.9 | 807.8 | 1,224.8 | 1,224.6 |
| Net cash (debt) | −175.1 | −73.5 | −180.8 | −245.2 | −515.3 | −514.1 | −481.4 | −629.0 | −918.0 | −979.1 |
| Shareholders’ equity | 739.6 | 752.4 | 667.9 | 587.1 | 731.7 | 749.4 | 818.0 | 960.0 | 820.8 | 796.3 |
| Debt to equity | 0.43 | 0.34 | 0.52 | 0.65 | 0.97 | 1.03 | 0.94 | 0.84 | 1.49 | 1.54 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Apr 2017 | FY2018 31 Mar 2018 | FY2019 30 Mar 2019 | FY2020 28 Mar 2020 | FY2021 3 Apr 2021 | FY2022 2 Apr 2022 | FY2023 1 Apr 2023 | FY2024 30 Mar 2024 | FY2025 29 Mar 2025 | FY2026 28 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 159.7 | 220.4 | 159.3 | 158.2 | 108.8 | 172.3 | 273.1 | 181.8 | 181.7 | 293.2 | |
| Growth | +37.9% | −27.7% | −0.7% | −31.2% | +58.3% | +58.5% | −33.4% | −0.0% | +61.4% | |
| Investment | ||||||||||
| −76.1 | −74.8 | −119.0 | −48.8 | −37.0 | −96.5 | −191.3 | −38.1 | −39.3 | −32.8 | |
| calc | 83.6 | 145.6 | 40.3 | 109.5 | 71.8 | 75.8 | 81.7 | 143.6 | 142.4 | 260.4 |
| Growth | +74.1% | −72.3% | +171.5% | −34.4% | +5.6% | +7.9% | +75.7% | −0.8% | +82.8% | |
| calc | 1.62 | 2.72 | 0.76 | 2.11 | 1.40 | 1.48 | 1.59 | 2.79 | 2.81 | 5.50 |
| −73.3 | −63.0 | −116.1 | −57.2 | −425.4 | −86.3 | −143.8 | −322.4 | −161.9 | −179.5 | |
| Financing | ||||||||||
| −60.4 | −120.6 | −50.6 | −131.2 | 367.5 | −15.7 | −100.4 | 38.2 | 108.8 | −178.5 | |
| 0.0 | −100.0 | −160.0 | −175.0 | 0.0 | 0.0 | −75.0 | 0.0 | −225.0 | −175.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.