Closing prices at the end of each trading day, from 14 Jan 2021. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Revenue | 4,434.5 | 4,920.2 | 5,807.1 | 6,036.0 | 6,255.3 | 6,116.5 | 5,961.5 |
| Growth | +11.0% | +18.0% | +3.9% | +3.6% | −2.2% | −2.5% | |
| Operating income | 110.6 | 194.4 | 266.1 | 225.6 | −1,180.3 | 7.1 | 120.4 |
| Net income | −95.9 | −26.5 | 164.4 | 90.8 | −1,280.2 | −101.8 | 9.1 |
| Growth | −44.8% | −1,509.9% | |||||
| EPS, diluted | −0.46 | −0.13 | 0.62 | 0.34 | −4.78 | −0.37 | 0.03 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 43.0% | 42.8% | 41.8% | 40.2% | 37.6% | 38.0% | 38.7% |
| Operating margin | 2.5% | 4.0% | 4.6% | 3.7% | −18.9% | 0.1% | 2.0% |
| Net margin | −2.2% | −0.5% | 2.8% | 1.5% | −20.5% | −1.7% | 0.2% |
| Free cash flow margin | −1.1% | 2.2% | 2.1% | 1.1% | −0.2% | 0.8% | 3.1% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 110.3 | 268.6 | 358.2 | 346.0 | 215.7 | 177.7 | 314.1 |
| Capital expenditure | −156.9 | −159.6 | −239.1 | −278.0 | −225.6 | −128.0 | −127.1 |
| Free cash flow | −46.6 | 109.1 | 119.1 | 68.0 | −9.9 | 49.7 | 187.0 |
| Growth | +9.2% | −42.9% | −114.5% | +276.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Cash | 154.7 | 111.4 | 211.6 | 201.9 | 125.4 | 165.8 | 256.7 |
| Total debt | n/a | 1,646.3 | 1,640.4 | 1,628.3 | 1,576.2 | 1,578.1 | 1,488.5 |
| Net cash (debt) | n/a | −1,534.9 | −1,428.8 | −1,426.4 | −1,450.8 | −1,412.3 | −1,231.8 |
| Shareholders’ equity | 561.1 | 2,068.8 | 2,274.0 | 2,381.5 | 1,184.4 | 1,113.6 | 1,164.3 |
| Debt to equity | n/a | 0.80 | 0.72 | 0.68 | 1.33 | 1.42 | 1.28 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 43.0% | 42.8% | 41.8% | 40.2% | 37.6% | 38.0% | 38.7% | |
| 2.5% | 4.0% | 4.6% | 3.7% | −18.9% | 0.1% | 2.0% | |
| −3.2% | −0.8% | 3.5% | 1.9% | −20.9% | −1.8% | 0.3% | |
| −2.2% | −0.5% | 2.8% | 1.5% | −20.5% | −1.7% | 0.2% | |
| −1.1% | 2.2% | 2.1% | 1.1% | −0.2% | 0.8% | 3.1% | |
| Spending | |||||||
| 40.1% | 38.9% | 37.2% | 36.5% | 37.0% | 37.9% | 36.6% | |
| 3.5% | 3.2% | 4.1% | 4.6% | 3.6% | 2.1% | 2.1% | |
| n/a | n/a | 26.4% | 31.5% | n/a | n/a | 40.9% | |
| Returns | |||||||
| −17.1% | −1.3% | 7.2% | 3.8% | −108.1% | −9.1% | 0.8% | |
| n/a | −0.4% | 2.5% | 1.4% | −23.9% | −2.0% | 0.2% | |
| Balance and payout | |||||||
| n/a | 0.80 | 0.72 | 0.68 | 1.33 | 1.42 | 1.28 | |
| n/a | 66.2% | 65.3% | 64.0% | 77.9% | 78.6% | 77.5% | |