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 | 890.3 | 1,077.0 | 1,241.4 | 1,408.2 | 1,808.8 | 1,753.0 | 1,827.0 | 2,102.7 | 2,271.7 | 2,649.2 |
| Growth | +21.0% | +15.3% | +13.4% | +28.4% | −3.1% | +4.2% | +15.1% | +8.0% | +16.6% | |
| Operating income | 102.2 | 135.8 | 162.1 | 171.9 | 277.5 | 204.6 | 130.9 | 227.8 | 249.5 | 297.7 |
| Net income | 59.8 | 127.6 | 135.0 | 141.1 | 242.7 | 157.5 | 102.8 | 181.4 | 199.8 | 240.6 |
| Growth | +113.5% | +5.8% | +4.5% | +72.0% | −35.1% | −34.7% | +76.5% | +10.1% | +20.4% | |
| EPS, diluted | 0.96 | 1.96 | 2.05 | 2.14 | 3.68 | 2.43 | 1.64 | 2.92 | 3.23 | 3.89 |
| Growth | +104.2% | +4.6% | +4.4% | +72.0% | −34.0% | −32.5% | +78.0% | +10.6% | +20.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.5% | 40.1% | 40.1% | 39.5% | 40.0% | 38.9% | 35.9% | 39.6% | 40.3% | 40.5% |
| Operating margin | 11.5% | 12.6% | 13.1% | 12.2% | 15.3% | 11.7% | 7.2% | 10.8% | 11.0% | 11.2% |
| Net margin | 6.7% | 11.8% | 10.9% | 10.0% | 13.4% | 9.0% | 5.6% | 8.6% | 8.8% | 9.1% |
| Free cash flow margin | 5.7% | 7.1% | 4.2% | 2.0% | 18.3% | 0.6% | 3.4% | 6.2% | 4.7% | 7.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 67.1 | 95.9 | 126.1 | 105.3 | 361.3 | 45.0 | 114.3 | 254.5 | 227.5 | 296.5 |
| Capital expenditure | −16.4 | −19.3 | −74.2 | −77.0 | −30.5 | −35.0 | −51.7 | −124.4 | −120.6 | −101.9 |
| Free cash flow | 50.7 | 76.7 | 51.9 | 28.4 | 330.7 | 10.0 | 62.7 | 130.1 | 106.9 | 194.7 |
| Growth | +51.3% | −32.3% | −45.3% | +1,066.0% | −97.0% | +524.0% | +107.6% | −17.8% | +82.1% | |
| Buybacks | n/a | 0.0 | 0.0 | −40.0 | −0.3 | −220.0 | −41.8 | −52.5 | −53.0 | −73.8 |
| Dividends paid | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 98.7 | 39.2 | 51.9 | 90.0 | 447.1 | 247.0 | 210.6 | 266.3 | 205.1 | 259.7 |
| Shareholders’ equity | 651.3 | 796.5 | 942.7 | 1,058.9 | 1,334.9 | 1,287.7 | 1,362.1 | 1,508.2 | 1,695.3 | 1,888.1 |
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 1 Feb 2020 | 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 | ||||||||||
| 98.7 | 39.2 | 51.9 | 90.0 | 447.1 | 247.0 | 210.6 | 266.3 | 205.1 | 259.7 | |
| 0.3 | 1.3 | 0.6 | 2.8 | 0.6 | 1.4 | 2.4 | 2.2 | 2.4 | 3.8 | |
| 210.1 | 255.2 | 296.4 | 335.2 | 353.7 | 467.3 | 470.5 | 505.8 | 552.5 | 650.3 | |
| 46.3 | 54.9 | 119.1 | 132.1 | 138.7 | 147.2 | 175.9 | 270.1 | 335.0 | 382.2 | |
| 444.9 | 444.9 | 444.9 | 444.9 | 444.9 | 444.9 | 444.9 | 444.9 | 444.9 | 444.9 | |
| 1,039.4 | 1,038.2 | 1,159.0 | 1,596.2 | 2,005.9 | 1,972.2 | 2,044.1 | 2,294.6 | 2,561.1 | 2,955.0 | |
| Growth | −0.1% | +11.6% | +37.7% | +25.7% | −1.7% | +3.6% | +12.3% | +11.6% | +15.4% | |
| Liabilities | ||||||||||
| 388.1 | 241.7 | 216.4 | 537.4 | 671.0 | 684.5 | 682.0 | 786.4 | 865.8 | 1,066.9 | |
| Equity | ||||||||||
| 85.4 | 213.0 | 342.4 | 483.6 | 726.3 | 883.7 | 986.5 | 1,168.0 | 1,367.7 | 1,608.3 | |
| 651.3 | 796.5 | 942.7 | 1,058.9 | 1,334.9 | 1,287.7 | 1,362.1 | 1,508.2 | 1,695.3 | 1,888.1 | |
| Growth | +22.3% | +18.4% | +12.3% | +26.1% | −3.5% | +5.8% | +10.7% | +12.4% | +11.4% | |
| Per share and net cash | ||||||||||
| 60.9 | 62.2 | 63.2 | 63.7 | 65.5 | 62.7 | 61.9 | 61.4 | 61.3 | 61.0 | |
| calc | 10.70 | 12.80 | 14.92 | 16.61 | 20.38 | 20.54 | 21.99 | 24.58 | 27.68 | 30.97 |
Lines marked calc are worked out here from filed figures; point at one for how.