Closing prices at the end of each trading day, from 13 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 | 1,785.3 | 1,870.3 | 1,938.1 | 1,870.7 | 1,522.6 | 1,915.4 | 1,708.5 | 1,602.5 | 1,386.3 | 1,208.8 |
| Growth | +4.8% | +3.6% | −3.5% | −18.6% | +25.8% | −10.8% | −6.2% | −13.5% | −12.8% | |
| Operating income | 147.4 | 161.5 | 111.3 | 96.4 | −199.9 | 275.6 | −1.5 | −83.8 | −13.7 | −57.2 |
| Net income | 102.3 | 84.7 | 101.0 | 73.3 | −140.4 | 187.2 | −1.1 | −154.5 | −57.8 | −88.3 |
| Growth | −17.2% | +19.2% | −27.4% | −291.5% | −100.6% | |||||
| EPS, diluted | 5.40 | 4.67 | 6.01 | 4.68 | −9.59 | 12.59 | −0.09 | −12.34 | −4.53 | −4.01 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.6% | 38.0% | 35.3% | 35.0% | 21.9% | 41.5% | 30.1% | 27.8% | 33.1% | 29.9% |
| Operating margin | 8.3% | 8.6% | 5.7% | 5.2% | −13.1% | 14.4% | −0.1% | −5.2% | −1.0% | −4.7% |
| Net margin | 5.7% | 4.5% | 5.2% | 3.9% | −9.2% | 9.8% | −0.1% | −9.6% | −4.2% | −7.3% |
| Free cash flow margin | 9.2% | 8.3% | 3.5% | 6.4% | −4.4% | 5.4% | −3.1% | 4.1% | −9.6% | −0.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 199.3 | 214.4 | 139.9 | 177.9 | −35.7 | 133.3 | −8.2 | 92.8 | −117.6 | 8.1 |
| Capital expenditure | −34.7 | −58.7 | −71.1 | −57.5 | −30.6 | −29.3 | −45.6 | −27.6 | −15.8 | −17.4 |
| Free cash flow | 164.6 | 155.7 | 68.8 | 120.4 | −66.3 | 104.0 | −53.8 | 65.2 | −133.4 | −9.3 |
| Growth | −5.4% | −55.8% | +75.0% | −155.1% | −151.7% | −304.5% | ||||
| Buybacks | −157.8 | −118.6 | −253.5 | −131.4 | −15.5 | −84.0 | −94.6 | −7.1 | −0.7 | −0.4 |
| Dividends paid | −14.8 | −28.1 | −33.0 | −34.9 | 0.0 | 0.0 | 0.0 | 0.0 | −1.7 | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 193.7 | 244.5 | 69.1 | 68.5 | 63.5 | 54.8 | 16.7 | 13.6 | 5.3 | 5.5 |
| Total debt | n/a | n/a | n/a | 0.0 | 77.6 | 49.7 | 49.8 | 49.8 | 166.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | 68.5 | −14.1 | 5.1 | −33.1 | −36.2 | −160.6 | n/a |
| Shareholders’ equity | 496.3 | 473.7 | 314.4 | 235.2 | 93.4 | 225.5 | 158.5 | −9.0 | −59.4 | −54.2 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.83 | 0.22 | 0.31 | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 37.6% | 38.0% | 35.3% | 35.0% | 21.9% | 41.5% | 30.1% | 27.8% | 33.1% | 29.9% | |
| 8.3% | 8.6% | 5.7% | 5.2% | −13.1% | 14.4% | −0.1% | −5.2% | −1.0% | −4.7% | |
| 8.2% | 8.6% | 5.6% | 4.7% | −13.9% | 13.4% | −0.9% | −7.1% | −3.6% | −7.5% | |
| 5.7% | 4.5% | 5.2% | 3.9% | −9.2% | 9.8% | −0.1% | −9.6% | −4.2% | −7.3% | |
| 9.2% | 8.3% | 3.5% | 6.4% | −4.4% | 5.4% | −3.1% | 4.1% | −9.6% | −0.8% | |
| Spending | ||||||||||
| 25.4% | 25.5% | 25.7% | 25.6% | 28.1% | 24.0% | 27.0% | 27.9% | 29.3% | 31.7% | |
| 1.9% | 3.1% | 3.7% | 3.1% | 2.0% | 1.5% | 2.7% | 1.7% | 1.1% | 1.4% | |
| 30.4% | 47.5% | 7.0% | 17.1% | n/a | 27.2% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 20.6% | 17.9% | 32.1% | 31.2% | −150.3% | 83.0% | −0.7% | n/a | n/a | n/a | |
| 11.2% | 9.0% | 13.9% | 6.2% | −12.3% | 18.0% | −0.1% | −19.3% | −7.7% | −13.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.00 | 0.83 | 0.22 | 0.31 | n/a | n/a | n/a | |
| 45.5% | 49.6% | 56.8% | 80.1% | 91.8% | 78.3% | 83.9% | 101.1% | 107.9% | 108.1% | |
| 14.4% | 33.2% | 32.7% | 47.7% | n/a | 0.0% | n/a | n/a | n/a | n/a | |
| 104.9% | 94.2% | 416.5% | 138.1% | n/a | 80.8% | n/a | 10.9% | n/a | n/a | |