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 | 1,397.5 | 1,478.8 | 1,564.2 | 1,707.4 | 2,098.8 | 2,223.4 | 2,072.7 | 2,005.1 | 1,907.7 | 1,786.3 |
| Growth | +5.8% | +5.8% | +9.2% | +22.9% | +5.9% | −6.8% | −3.3% | −4.9% | −6.4% | |
| Operating income | 169.7 | 169.1 | 199.4 | 178.3 | 281.5 | 272.6 | 211.8 | 260.6 | 142.7 | −782.1 |
| Net income | 140.7 | 44.4 | 168.5 | 152.3 | 253.9 | 223.8 | 143.3 | 168.6 | 123.8 | −899.0 |
| Growth | −68.4% | +279.2% | −9.6% | +66.7% | −11.9% | −36.0% | +17.7% | −26.6% | −826.4% | |
| EPS, diluted | 5.04 | 1.63 | 6.41 | 6.02 | 10.08 | 9.17 | 5.95 | 7.03 | 5.37 | −39.08 |
| Growth | −67.7% | +293.3% | −6.1% | +67.4% | −9.0% | −35.1% | +18.2% | −23.6% | −827.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.0% | 41.3% | 41.0% | 43.0% | 44.2% | 42.9% | 43.4% | 47.3% | 47.9% | 45.7% |
| Operating margin | 12.1% | 11.4% | 12.7% | 10.4% | 13.4% | 12.3% | 10.2% | 13.0% | 7.5% | −43.8% |
| Net margin | 10.1% | 3.0% | 10.8% | 8.9% | 12.1% | 10.1% | 6.9% | 8.4% | 6.5% | −50.3% |
| Free cash flow margin | 15.2% | 14.2% | 10.8% | 14.8% | 10.3% | 2.8% | 1.6% | 13.4% | 4.4% | 7.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 228.5 | 224.2 | 195.3 | 271.3 | 314.1 | 140.8 | 208.2 | 306.1 | 113.2 | 171.1 |
| Capital expenditure | −15.5 | −13.6 | −26.4 | −17.8 | −98.7 | −78.0 | −174.9 | −36.6 | −30.1 | −39.2 |
| Free cash flow | 213.0 | 210.6 | 168.9 | 253.5 | 215.4 | 62.8 | 33.4 | 269.4 | 83.1 | 131.9 |
| Growth | −1.1% | −19.8% | +50.1% | −15.0% | −70.9% | −46.8% | +707.2% | −69.1% | +58.7% | |
| Buybacks | −75.6 | −73.1 | −217.5 | −10.2 | −203.3 | −188.2 | −18.4 | −55.2 | −103.2 | −1.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 23.8 | 20.7 | 11.9 | 24.5 | 45.1 | 33.4 | 29.1 | 18.5 | 18.9 | 18.9 |
| Total debt | 485.6 | 289.9 | 320.8 | 339.3 | 343.6 | 813.2 | 934.4 | 665.7 | 916.9 | 780.8 |
| Net cash (debt) | −461.8 | −269.1 | −308.9 | −314.8 | −298.5 | −779.8 | −905.3 | −647.2 | −898.0 | −761.9 |
| Shareholders’ equity | 1,020.8 | 1,014.5 | 996.6 | 1,161.7 | 1,239.3 | 1,327.3 | 1,488.8 | 1,637.4 | 1,683.4 | 798.2 |
| Debt to equity | 0.48 | 0.29 | 0.32 | 0.29 | 0.28 | 0.61 | 0.63 | 0.41 | 0.54 | 0.98 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2010 28 Feb 2010 | FY2011 28 Feb 2011 | FY2012 29 Feb 2012 | FY2013 28 Feb 2013 | FY2014 28 Feb 2014 | FY2015 28 Feb 2015 | FY2016 29 Feb 2016 | FY2017 28 Feb 2017 | FY2018 28 Feb 2018 | FY2019 28 Feb 2019 | FY2020 29 Feb 2020 | FY2021 28 Feb 2021 | FY2022 28 Feb 2022 | FY2023 28 Feb 2023 | FY2024 29 Feb 2024 | FY2025 28 Feb 2025 | FY2026 28 Feb 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| 110.2 | 27.2 | 21.8 | 12.8 | 70.0 | 12.3 | 227.5 | 23.8 | 20.7 | 11.9 | 24.5 | 45.1 | 33.4 | 29.1 | 18.5 | 18.9 | 18.9 | |
| n/a | 188.4 | 195.3 | 219.7 | 213.1 | 222.5 | 217.5 | 229.4 | 275.6 | 280.3 | 348.0 | 382.4 | 457.6 | 377.6 | 394.5 | 428.3 | 361.3 | |
| n/a | 217.2 | 246.1 | 280.9 | 289.3 | 293.1 | 301.6 | 280.9 | 251.5 | 302.3 | 256.3 | 481.6 | 558.0 | 455.5 | 396.0 | 452.6 | 455.8 | |
| n/a | 82.5 | 100.7 | 101.7 | 129.1 | 126.1 | 130.5 | 126.5 | 123.5 | 130.3 | 132.1 | 136.5 | 205.4 | 351.8 | 336.6 | 330.0 | 308.0 | |
| n/a | 356.2 | 452.4 | 453.2 | 453.2 | 549.7 | 583.0 | 602.3 | 602.3 | 602.3 | 739.9 | 739.9 | 948.9 | 1,066.5 | 1,066.7 | 1,182.9 | 472.3 | |
| 834.7 | 1,240.5 | 1,435.7 | 1,474.0 | 1,533.3 | 1,622.2 | 1,631.9 | 1,813.1 | 1,623.7 | 1,649.5 | 1,903.9 | 2,263.5 | 2,823.5 | 2,913.7 | 2,838.6 | 3,132.1 | 2,115.5 | |
| Growth | +48.6% | +15.7% | +2.7% | +4.0% | +5.8% | +0.6% | +11.1% | −10.4% | +1.6% | +15.4% | +18.9% | +24.7% | +3.2% | −2.6% | +10.3% | −32.5% | |
| Liabilities | |||||||||||||||||
| n/a | 53.0 | 3.0 | 20.0 | 96.9 | 21.9 | 22.6 | 24.4 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 6.1 | 6.3 | 9.4 | 25.0 | |
| n/a | 178.0 | 175.0 | 155.0 | 95.7 | 411.3 | 597.3 | 461.2 | 288.0 | 318.9 | 337.4 | 341.7 | 811.3 | 928.3 | 659.4 | 907.5 | 755.8 | |
| calc | n/a | 231.0 | 178.0 | 175.0 | 192.6 | 433.2 | 619.9 | 485.6 | 289.9 | 320.8 | 339.3 | 343.6 | 813.2 | 934.4 | 665.7 | 916.9 | 780.8 |
| n/a | 555.0 | 639.0 | 547.4 | 503.8 | 749.2 | 918.9 | 792.3 | 609.3 | 652.9 | 742.2 | 1,024.1 | 1,496.1 | 1,424.9 | 1,201.2 | 1,448.6 | 1,317.4 | |
| Equity | |||||||||||||||||
| n/a | 560.3 | 648.1 | 761.7 | 846.5 | 721.9 | 728.5 | 798.1 | 780.5 | 746.4 | 898.2 | 965.2 | 1,021.0 | 1,164.2 | 1,284.2 | 1,311.8 | 412.8 | |
| 583.8 | 685.5 | 796.7 | 926.6 | 1,029.5 | 904.6 | 930.0 | 1,020.8 | 1,014.5 | 996.6 | 1,161.7 | 1,239.3 | 1,327.3 | 1,488.8 | 1,637.4 | 1,683.4 | 798.2 | |
| Growth | +17.4% | +16.2% | +16.3% | +11.1% | −12.1% | +2.8% | +9.8% | −0.6% | −1.8% | +16.6% | +6.7% | +7.1% | +12.2% | +10.0% | +2.8% | −52.6% | |
| Per share and net cash | |||||||||||||||||
| calc | n/a | −203.8 | −156.2 | −162.2 | −122.6 | −420.9 | −392.5 | −461.8 | −269.1 | −308.9 | −314.8 | −298.5 | −779.8 | −905.3 | −647.2 | −898.0 | −761.9 |
| n/a | 30.8 | 31.7 | 31.9 | 32.3 | 28.5 | 27.7 | 27.0 | 26.6 | 24.9 | 25.2 | 24.4 | 23.8 | 24.0 | 23.8 | 22.9 | 23.1 | |
| calc | n/a | 22.23 | 25.15 | 29.08 | 31.90 | 31.75 | 33.53 | 37.77 | 38.17 | 39.95 | 46.11 | 50.78 | 55.77 | 62.05 | 68.94 | 73.65 | 34.59 |
Lines marked calc are worked out here from filed figures; point at one for how.