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 | 2,593.7 | 3,073.3 | 3,472.7 | 3,245.7 | 3,235.9 | 3,810.7 | 4,412.8 | 4,479.4 | 4,563.4 | 4,966.7 |
| Growth | +18.5% | +13.0% | −6.5% | −0.3% | +17.8% | +15.8% | +1.5% | +1.9% | +8.8% | |
| Operating income | 175.4 | 225.8 | 233.8 | 89.0 | 205.5 | 357.9 | 473.2 | 495.8 | 498.5 | 549.5 |
| Net income | 133.9 | 141.6 | 144.0 | 24.0 | 144.8 | 257.4 | 346.7 | 385.8 | 393.0 | 414.5 |
| Growth | +5.8% | +1.7% | −83.3% | +502.1% | +77.8% | +34.7% | +11.3% | +1.9% | +5.5% | |
| EPS, diluted | 3.40 | 3.61 | 3.68 | 0.62 | 3.68 | 6.58 | 8.84 | 9.83 | 10.12 | 10.95 |
| Growth | +6.2% | +1.9% | −83.2% | +493.5% | +78.8% | +34.3% | +11.2% | +3.0% | +8.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.4% | 28.8% | 29.0% | 28.9% | 28.9% | 29.0% | 29.2% | 29.8% | 30.3% | 30.3% |
| Operating margin | 6.8% | 7.3% | 6.7% | 2.7% | 6.3% | 9.4% | 10.7% | 11.1% | 10.9% | 11.1% |
| Net margin | 5.2% | 4.6% | 4.1% | 0.7% | 4.5% | 6.8% | 7.9% | 8.6% | 8.6% | 8.3% |
| Free cash flow margin | 5.7% | 4.0% | 4.7% | 8.5% | 7.0% | 4.4% | 7.2% | 7.7% | 10.2% | 9.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 164.6 | 147.3 | 180.6 | 296.7 | 241.7 | 187.6 | 344.0 | 371.4 | 492.4 | 484.1 |
| Capital expenditure | −17.0 | −23.2 | −19.0 | −20.1 | −15.9 | −18.1 | −26.5 | −24.9 | −27.2 | −23.6 |
| Free cash flow | 147.6 | 124.1 | 161.6 | 276.6 | 225.8 | 169.4 | 317.5 | 346.5 | 465.2 | 460.5 |
| Growth | −15.9% | +30.3% | +71.1% | −18.3% | −25.0% | +87.4% | +9.1% | +34.2% | −1.0% | |
| Buybacks | −8.2 | −22.8 | −11.2 | 0.0 | −40.1 | −13.8 | −0.7 | −73.4 | −152.8 | −317.2 |
| Dividends paid | −44.6 | −45.9 | −47.3 | −48.9 | −50.7 | −51.8 | −53.4 | −55.9 | −63.7 | −72.6 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 105.1 | 54.2 | 108.2 | 268.6 | 257.7 | 184.5 | 344.0 | 460.6 | 388.4 | 127.1 |
| Total debt | 291.6 | 963.7 | 957.9 | 933.8 | 828.4 | 689.3 | 622.1 | 597.3 | 572.3 | 262.3 |
| Net cash (debt) | −186.5 | −909.6 | −849.7 | −665.2 | −570.6 | −504.9 | −278.1 | −136.7 | −183.9 | −135.2 |
| Shareholders’ equity | 745.3 | 815.0 | 897.0 | 843.5 | 932.5 | 1,149.4 | 1,458.4 | 1,688.8 | 1,844.5 | 1,861.7 |
| Debt to equity | 0.39 | 1.18 | 1.07 | 1.11 | 0.89 | 0.60 | 0.43 | 0.35 | 0.31 | 0.14 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Jun 2017 | FY2018 30 Jun 2018 | FY2019 30 Jun 2019 | FY2020 30 Jun 2020 | FY2021 30 Jun 2021 | FY2022 30 Jun 2022 | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 30 Jun 2025 | FY2026 30 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 105.1 | 54.2 | 108.2 | 268.6 | 257.7 | 184.5 | 344.0 | 460.6 | 388.4 | 127.1 | |
| 390.9 | 548.8 | 540.9 | 450.0 | 516.3 | 656.4 | 708.4 | 724.9 | 769.7 | 831.2 | |
| 345.1 | 422.1 | 447.6 | 389.2 | 362.5 | 449.8 | 501.2 | 488.3 | 505.3 | 509.0 | |
| 108.1 | 121.3 | 124.3 | 121.9 | 115.6 | 111.9 | 115.0 | 118.5 | 128.2 | 131.7 | |
| 206.1 | 646.6 | 662.0 | 540.6 | 560.1 | 563.2 | 578.4 | 619.4 | 699.4 | 704.7 | |
| 1,387.6 | 2,285.7 | 2,331.7 | 2,283.6 | 2,271.8 | 2,452.6 | 2,743.3 | 2,951.9 | 3,175.5 | 3,010.0 | |
| Growth | +64.7% | +2.0% | −2.1% | −0.5% | +8.0% | +11.9% | +7.6% | +7.6% | −5.2% | |
| Liabilities | ||||||||||
| 4.8 | 19.2 | 49.0 | 78.6 | 43.5 | 40.2 | 25.2 | 25.1 | 0.0 | n/a | |
| 286.8 | 944.5 | 908.9 | 855.1 | 784.9 | 649.2 | 596.9 | 572.3 | 572.3 | 262.3 | |
| calc | 291.6 | 963.7 | 957.9 | 933.8 | 828.4 | 689.3 | 622.1 | 597.3 | 572.3 | 262.3 |
| 642.3 | 1,470.8 | 1,434.7 | 1,440.0 | 1,339.3 | 1,303.2 | 1,284.9 | 1,263.1 | 1,331.0 | 1,148.2 | |
| Equity | ||||||||||
| 1,033.8 | 1,129.7 | 1,229.1 | 1,200.6 | 1,294.4 | 1,499.7 | 1,792.6 | 2,121.8 | 2,447.9 | 2,788.7 | |
| 745.3 | 815.0 | 897.0 | 843.5 | 932.5 | 1,149.4 | 1,458.4 | 1,688.8 | 1,844.5 | 1,861.7 | |
| Growth | +9.4% | +10.1% | −6.0% | +10.6% | +23.2% | +26.9% | +15.8% | +9.2% | +0.9% | |
| Per share and net cash | ||||||||||
| calc | −186.5 | −909.6 | −849.7 | −665.2 | −570.6 | −504.9 | −278.1 | −136.7 | −183.9 | −135.2 |
| 39.0 | 38.7 | 38.6 | 38.7 | 38.5 | 38.5 | 38.7 | 38.4 | 37.9 | 36.8 | |
| calc | 19.09 | 21.06 | 23.24 | 21.79 | 24.21 | 29.85 | 37.73 | 43.97 | 48.71 | 50.59 |
Lines marked calc are worked out here from filed figures; point at one for how.