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 | 2,134.9 | 2,440.2 | 2,505.7 | 2,647.4 | 2,848.6 | 3,758.8 | 3,590.5 | 3,029.1 | 3,180.8 | 3,439.5 |
| Growth | +14.3% | +2.7% | +5.7% | +7.6% | +32.0% | −4.5% | −15.6% | +5.0% | +8.1% | |
| Operating income | 53.0 | 117.1 | 261.7 | 362.8 | 466.9 | 927.2 | 722.2 | 366.1 | 322.6 | 387.3 |
| Net income | 5.4 | −2.6 | 135.7 | 220.4 | 271.8 | 688.5 | 528.6 | 127.6 | 72.4 | 124.8 |
| Growth | −148.1% | +62.4% | +23.3% | +153.3% | −23.2% | −75.9% | −43.2% | +72.3% | ||
| EPS, diluted | 0.13 | −0.10 | 5.12 | 9.07 | 9.96 | 22.13 | 19.90 | 5.91 | 3.62 | 6.31 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.8% | 34.4% | 39.3% | 41.4% | 46.5% | 49.4% | 50.5% | 45.9% | 44.5% | 44.1% |
| Operating margin | 2.5% | 4.8% | 10.4% | 13.7% | 16.4% | 24.7% | 20.1% | 12.1% | 10.1% | 11.3% |
| Net margin | 0.3% | −0.1% | 5.4% | 8.3% | 9.5% | 18.3% | 14.7% | 4.2% | 2.3% | 3.6% |
| Free cash flow margin | −4.2% | 16.6% | 6.8% | 9.3% | 13.7% | 12.7% | 6.4% | −2.2% | −6.7% | 7.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 80.5 | 474.5 | 249.6 | 339.2 | 500.8 | 662.1 | 403.7 | 202.2 | 17.1 | 452.2 |
| Capital expenditure | −170.0 | −68.4 | −80.0 | −93.6 | −111.1 | −185.4 | −173.6 | −269.4 | −230.8 | −199.8 |
| Free cash flow | −89.5 | 406.1 | 169.6 | 245.6 | 389.6 | 476.7 | 230.0 | −67.1 | −213.7 | 252.4 |
| Growth | −58.2% | +44.8% | +58.7% | +22.4% | −51.7% | −129.2% | ||||
| Buybacks | n/a | −1,000.3 | −250.0 | −250.0 | n/a | n/a | −1,000.0 | −1,252.9 | −12.0 | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 87.0 | 17.9 | 5.8 | 47.7 | 100.4 | 2,177.9 | 1,508.1 | 123.7 | 30.4 | 41.2 |
| Total debt | n/a | 85.5 | 0.9 | 53.1 | 37.4 | 14.8 | 1.2 | n/a | n/a | n/a |
| Net cash (debt) | n/a | −67.6 | 4.9 | −5.4 | 63.1 | 2,163.1 | 1,506.9 | n/a | n/a | n/a |
| Shareholders’ equity | 923.8 | −8.2 | −38.7 | 18.7 | 447.0 | 1,170.3 | 784.7 | −297.4 | −163.6 | 60.6 |
| Debt to equity | n/a | n/a | n/a | 2.84 | 0.08 | 0.01 | 0.00 | 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 | ||||||||||
| 31.8% | 34.4% | 39.3% | 41.4% | 46.5% | 49.4% | 50.5% | 45.9% | 44.5% | 44.1% | |
| 2.5% | 4.8% | 10.4% | 13.7% | 16.4% | 24.7% | 20.1% | 12.1% | 10.1% | 11.3% | |
| 0.4% | 0.9% | 6.4% | 10.2% | 13.2% | 21.9% | 12.2% | 5.1% | 2.4% | 4.9% | |
| 0.3% | −0.1% | 5.4% | 8.3% | 9.5% | 18.3% | 14.7% | 4.2% | 2.3% | 3.6% | |
| −4.2% | 16.6% | 6.8% | 9.3% | 13.7% | 12.7% | 6.4% | −2.2% | −6.7% | 7.3% | |
| Spending | ||||||||||
| 29.4% | 29.6% | 28.9% | 27.7% | 30.1% | 24.7% | 30.4% | 33.8% | 34.3% | 32.8% | |
| 8.0% | 2.8% | 3.2% | 3.5% | 3.9% | 4.9% | 4.8% | 8.9% | 7.3% | 5.8% | |
| 36.9% | 111.5% | 15.7% | 18.1% | 27.8% | 16.2% | −20.9% | 18.1% | 6.2% | 28.2% | |
| Returns | ||||||||||
| 0.6% | n/a | n/a | 1,181.6% | 60.8% | 58.8% | 67.4% | n/a | n/a | 205.9% | |
| 0.2% | −0.1% | 5.6% | 9.0% | 9.4% | 12.4% | 10.0% | 3.1% | 1.6% | 2.6% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 2.84 | 0.08 | 0.01 | 0.00 | n/a | n/a | n/a | |
| 58.0% | 100.4% | 101.6% | 99.2% | 84.6% | 78.9% | 85.2% | 107.2% | 103.6% | 98.7% | |
| n/a | 246.3% | 147.4% | 101.8% | n/a | n/a | 434.7% | n/a | n/a | n/a | |