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 | 544.3 | 587.8 | 627.2 | 547.5 | 595.1 | 740.9 | 756.5 | 868.8 | 909.3 | 1,050.0 |
| Growth | +8.0% | +6.7% | −12.7% | +8.7% | +24.5% | +2.1% | +14.8% | +4.7% | +15.5% | |
| Operating income | 84.1 | 66.6 | 105.5 | 52.0 | 75.0 | 145.0 | 92.8 | −944.3 | 49.9 | 32.6 |
| Net income | 54.7 | 34.6 | 69.6 | 31.9 | 59.9 | 125.7 | 61.4 | −1,092.0 | −161.9 | −40.4 |
| Growth | −36.6% | +101.0% | −54.2% | +88.0% | +109.8% | −51.2% | −1,879.1% | |||
| EPS, diluted | 0.83 | 0.51 | 1.02 | 0.47 | 0.91 | 1.92 | 0.96 | −17.03 | −2.26 | −0.46 |
| Growth | −38.6% | +100.0% | −53.9% | +93.6% | +111.0% | −50.0% | −1,874.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 59.7% | 59.9% | 60.1% | 61.5% | 59.8% | 62.2% | 63.3% | 34.1% | 50.2% | 51.6% |
| Operating margin | 15.4% | 11.3% | 16.8% | 9.5% | 12.6% | 19.6% | 12.3% | −108.7% | 5.5% | 3.1% |
| Net margin | 10.0% | 5.9% | 11.1% | 5.8% | 10.1% | 17.0% | 8.1% | −125.7% | −17.8% | −3.8% |
| Free cash flow margin | 15.6% | 12.9% | 26.5% | 17.5% | 14.5% | 23.9% | 13.0% | −14.2% | 5.5% | 16.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 117.6 | 111.5 | 183.6 | 118.6 | 118.9 | 203.1 | 126.7 | −93.9 | 58.0 | 181.2 |
| Capital expenditure | −32.9 | −35.5 | −17.1 | −23.1 | −32.7 | −26.2 | −28.3 | −29.2 | −7.9 | −9.8 |
| Free cash flow | 84.7 | 76.0 | 166.5 | 95.6 | 86.2 | 176.9 | 98.4 | −123.1 | 50.1 | 171.4 |
| Growth | −10.2% | +119.0% | −42.6% | −9.8% | +105.3% | −44.4% | −225.1% | +241.9% | ||
| Buybacks | −1.0 | −14.8 | −116.2 | −70.2 | −71.4 | −129.7 | −50.0 | 0.0 | 0.0 | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 297.1 | 307.9 | 312.1 | 293.3 | 268.9 | 279.6 | 235.5 | 128.6 | 151.7 | 195.2 |
| Total debt | 241.0 | 226.5 | 211.1 | 194.7 | 179.2 | 171.7 | 1,340.1 | 1,371.0 | 551.5 | 491.2 |
| Net cash (debt) | 56.2 | 81.4 | 101.0 | 98.6 | 89.7 | 107.9 | −1,104.6 | −1,242.5 | −399.8 | −296.1 |
| Shareholders’ equity | 605.3 | 665.4 | 682.6 | 677.0 | 698.7 | 737.6 | 755.9 | −307.4 | 542.4 | 549.7 |
| Debt to equity | 0.40 | 0.34 | 0.31 | 0.29 | 0.26 | 0.23 | 1.77 | n/a | 1.02 | 0.89 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 29 Jan 2017 | FY2018 28 Jan 2018 | FY2019 27 Jan 2019 | FY2020 26 Jan 2020 | FY2021 31 Jan 2021 | FY2022 30 Jan 2022 | FY2023 29 Jan 2023 | FY2024 28 Jan 2024 | FY2025 26 Jan 2025 | FY2026 25 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 544.3 | 587.8 | 627.2 | 547.5 | 595.1 | 740.9 | 756.5 | 868.8 | 909.3 | 1,050.0 | |
| Growth | +8.0% | +6.7% | −12.7% | +8.7% | +24.5% | +2.1% | +14.8% | +4.7% | +15.5% | |
| 219.4 | 235.9 | 250.2 | 210.8 | 239.2 | 279.7 | 278.0 | 572.5 | 452.8 | 507.8 | |
| 324.9 | 352.0 | 377.0 | 336.7 | 355.9 | 461.1 | 478.6 | 296.3 | 456.5 | 542.1 | |
| Growth | +8.3% | +7.1% | −10.7% | +5.7% | +29.6% | +3.8% | −38.1% | +54.1% | +18.8% | |
| 102.5 | 105.1 | 109.0 | 107.4 | 117.5 | 147.9 | 166.9 | 186.5 | 170.9 | 196.3 | |
| 138.7 | 148.1 | 145.2 | 163.1 | 162.8 | 168.2 | 224.8 | 220.2 | 222.4 | 221.9 | |
| 84.1 | 66.6 | 105.5 | 52.0 | 75.0 | 145.0 | 92.8 | −944.3 | 49.9 | 32.6 | |
| Growth | −20.8% | +58.4% | −50.7% | +44.1% | +93.5% | −36.0% | −1,117.6% | −34.8% | ||
| 73.1 | 57.8 | 70.1 | 44.6 | 63.0 | 139.1 | 78.5 | −1,041.6 | −183.4 | −21.2 | |
| 18.4 | 22.9 | 0.4 | 12.8 | 3.4 | 15.5 | 17.3 | 50.5 | −22.0 | 19.8 | |
| 54.7 | 34.6 | 69.6 | 31.9 | 59.9 | 125.7 | 61.4 | −1,092.0 | −161.9 | −40.4 | |
| Growth | −36.6% | +101.0% | −54.2% | +88.0% | +109.8% | −51.2% | −1,879.1% | |||
| Per share | ||||||||||
| 0.84 | 0.52 | 1.06 | 0.48 | 0.92 | 1.94 | 0.96 | −17.03 | −2.26 | −0.46 | |
| 0.83 | 0.51 | 1.02 | 0.47 | 0.91 | 1.92 | 0.96 | −17.03 | −2.26 | −0.46 | |
| Growth | −38.6% | +100.0% | −53.9% | +93.6% | +111.0% | −50.0% | −1,874.0% | |||
| 65.4 | 66.0 | 66.0 | 66.3 | 65.2 | 64.7 | 63.8 | 64.1 | 71.6 | 88.4 | |
| 66.1 | 67.6 | 68.5 | 67.4 | 66.1 | 65.6 | 64.0 | 64.1 | 71.6 | 88.4 | |
| Growth | +2.3% | +1.3% | −1.6% | −2.0% | −0.7% | −2.4% | +0.2% | +11.7% | +23.4% | |