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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||||||||||
| 152.1 | 87.4 | 103.9 | 87.6 | 154.2 | 179.3 | 186.5 | 228.5 | 224.2 | 195.3 | 271.3 | 314.1 | 140.8 | 208.2 | 306.1 | 113.2 | 171.1 | |
| Growth | −42.5% | +18.8% | −15.7% | +76.1% | +16.3% | +4.1% | +22.5% | −1.9% | −12.9% | +38.9% | +15.8% | −55.2% | +47.9% | +47.0% | −63.0% | +51.2% | |
| 15.3 | 18.5 | 30.2 | 34.4 | 33.8 | 39.7 | 34.9 | 36.2 | 33.7 | 29.9 | 37.4 | 37.7 | 35.8 | 44.7 | 51.5 | 55.0 | 53.3 | |
| Investment | |||||||||||||||||
| −7.7 | −4.6 | −16.1 | −14.7 | −40.5 | −6.5 | −16.7 | −15.5 | −13.6 | −26.4 | −17.8 | −98.7 | −78.0 | −174.9 | −36.6 | −30.1 | −39.2 | |
| calc | 144.4 | 82.8 | 87.8 | 72.9 | 113.7 | 172.7 | 169.9 | 213.0 | 210.6 | 168.9 | 253.5 | 215.4 | 62.8 | 33.4 | 269.4 | 83.1 | 131.9 |
| Growth | −42.7% | +6.1% | −17.0% | +56.0% | +51.9% | −1.7% | +25.4% | −1.1% | −19.8% | +50.1% | −15.0% | −70.9% | −46.8% | +707.2% | −69.1% | +58.7% | |
| calc | 4.67 | 2.64 | 2.77 | 2.28 | 3.51 | 5.95 | 5.91 | 7.64 | 7.73 | 6.42 | 10.01 | 8.55 | 2.57 | 1.39 | 11.24 | 3.60 | 5.73 |
| n/a | n/a | n/a | n/a | n/a | n/a | −63.7 | −229.9 | 35.6 | −25.2 | −273.6 | −98.7 | −438.9 | −319.3 | 5.4 | −263.1 | −34.4 | |
| Financing | |||||||||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 90.7 | −201.4 | −262.2 | −178.9 | 14.9 | −194.8 | 286.4 | 106.8 | −322.1 | 150.2 | −136.7 | |
| −0.4 | −1.8 | n/a | −1.8 | −1.3 | −273.6 | −100.0 | −75.6 | −73.1 | −217.5 | −10.2 | −203.3 | −188.2 | −18.4 | −55.2 | −103.2 | −1.9 | |
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.