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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 117.6 | 111.5 | 183.6 | 118.6 | 118.9 | 203.1 | 126.7 | −93.9 | 58.0 | 181.2 | |
| Growth | −5.2% | +64.7% | −35.4% | +0.3% | +70.8% | −37.6% | −174.1% | +212.4% | ||
| 47.1 | 49.0 | 49.6 | 39.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| Investment | ||||||||||
| −32.9 | −35.5 | −17.1 | −23.1 | −32.7 | −26.2 | −28.3 | −29.2 | −7.9 | −9.8 | |
| calc | 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% | ||
| calc | 1.28 | 1.12 | 2.43 | 1.42 | 1.30 | 2.70 | 1.54 | −1.92 | 0.70 | 1.94 |
| −13.5 | −65.9 | −36.2 | −34.3 | −42.9 | −40.3 | −1,247.3 | −22.7 | −11.9 | −38.8 | |
| Financing | ||||||||||
| −18.8 | −34.8 | −143.1 | −103.1 | −100.5 | −152.1 | 1,076.5 | 10.6 | −21.7 | −101.1 | |
| −1.0 | −14.8 | −116.2 | −70.2 | −71.4 | −129.7 | −50.0 | 0.0 | 0.0 | n/a | |
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.