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 | 2,994.0 | 3,248.0 | 3,324.0 | 3,363.0 | 3,461.0 | 3,933.0 | 4,228.0 | 4,178.0 | 3,975.0 | 3,928.0 |
| Growth | +8.5% | +2.3% | +1.2% | +2.9% | +13.6% | +7.5% | −1.2% | −4.9% | −1.2% | |
| Operating income | 1,010.0 | 1,048.0 | 1,144.0 | 1,091.0 | 1,166.0 | 1,204.0 | 1,127.0 | 1,414.0 | 1,107.0 | 1,001.0 |
| Net income | 669.0 | 717.0 | 835.0 | 827.0 | 903.0 | 838.0 | 783.0 | 1,024.0 | 869.0 | 715.0 |
| Growth | +7.2% | +16.5% | −1.0% | +9.2% | −7.2% | −6.6% | +30.8% | −15.1% | −17.7% | |
| EPS, diluted | 1.37 | 1.48 | 1.73 | 1.72 | 1.88 | 1.74 | 1.63 | 2.14 | 1.84 | 1.53 |
| Growth | +8.0% | +16.9% | −0.6% | +9.3% | −7.4% | −6.3% | +31.3% | −14.0% | −16.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 67.5% | 67.8% | 65.2% | 63.2% | 60.5% | 60.8% | 59.0% | 60.5% | 58.9% | 60.5% |
| Operating margin | 33.7% | 32.3% | 34.4% | 32.4% | 33.7% | 30.6% | 26.7% | 33.8% | 27.8% | 25.5% |
| Net margin | 22.3% | 22.1% | 25.1% | 24.6% | 26.1% | 21.3% | 18.5% | 24.5% | 21.9% | 18.2% |
| Free cash flow margin | 18.2% | 16.2% | 20.5% | 18.2% | 21.8% | 20.3% | 10.8% | 10.0% | 10.8% | 22.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 656.0 | 653.0 | 800.0 | 724.0 | 817.0 | 936.0 | 640.0 | 647.0 | 598.0 | 1,000.0 |
| Capital expenditure | −112.0 | −127.0 | −119.0 | −113.0 | −62.0 | −138.0 | −183.0 | −228.0 | −167.0 | −107.0 |
| Free cash flow | 544.0 | 526.0 | 681.0 | 611.0 | 755.0 | 798.0 | 457.0 | 419.0 | 431.0 | 893.0 |
| Growth | −3.3% | +29.5% | −10.3% | +23.6% | +5.7% | −42.7% | −8.3% | +2.9% | +107.2% | |
| Buybacks | −561.0 | −1.0 | −207.0 | −1.0 | 0.0 | 0.0 | 0.0 | −400.0 | 0.0 | −400.0 |
| Dividends paid | −274.0 | −773.0 | −310.0 | −325.0 | −338.0 | −831.0 | −378.0 | −404.0 | −420.0 | −427.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 182.0 | 239.0 | 307.0 | 675.0 | 1,150.0 | 868.0 | 374.0 | 446.0 | 444.0 | 308.0 |
| Total debt | 1,938.0 | 2,341.0 | 2,290.0 | 2,269.0 | 2,354.0 | 2,269.0 | 2,678.0 | 2,672.0 | 2,421.0 | 2,434.0 |
| Net cash (debt) | −1,756.0 | −2,102.0 | −1,983.0 | −1,594.0 | −1,204.0 | −1,401.0 | −2,304.0 | −2,226.0 | −1,977.0 | −2,126.0 |
| Shareholders’ equity | 1,370.0 | 1,316.0 | 1,647.0 | 1,975.0 | 2,656.0 | 2,737.0 | 3,268.0 | 3,517.0 | 3,993.0 | 4,020.0 |
| Debt to equity | 1.41 | 1.78 | 1.39 | 1.15 | 0.89 | 0.83 | 0.82 | 0.76 | 0.61 | 0.61 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Apr 2017 | FY2018 30 Apr 2018 | FY2019 30 Apr 2019 | FY2020 30 Apr 2020 | FY2021 30 Apr 2021 | FY2022 30 Apr 2022 | FY2023 30 Apr 2023 | FY2024 30 Apr 2024 | FY2025 30 Apr 2025 | FY2026 30 Apr 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 182.0 | 239.0 | 307.0 | 675.0 | 1,150.0 | 868.0 | 374.0 | 446.0 | 444.0 | 308.0 | |
| 557.0 | 639.0 | 609.0 | 570.0 | 753.0 | 813.0 | 855.0 | 769.0 | 830.0 | 832.0 | |
| 1,270.0 | 1,379.0 | 1,520.0 | 1,685.0 | 1,751.0 | 1,818.0 | 2,283.0 | 2,556.0 | 2,511.0 | 2,543.0 | |
| 713.0 | 780.0 | 816.0 | 848.0 | 832.0 | 875.0 | 1,031.0 | 1,074.0 | 1,095.0 | 1,116.0 | |
| 753.0 | 763.0 | 753.0 | 756.0 | 779.0 | 761.0 | 1,457.0 | 1,455.0 | 1,505.0 | 1,522.0 | |
| 4,625.0 | 4,976.0 | 5,139.0 | 5,766.0 | 6,522.0 | 6,373.0 | 7,777.0 | 8,166.0 | 8,086.0 | 7,894.0 | |
| Growth | +7.6% | +3.3% | +12.2% | +13.1% | −2.3% | +22.0% | +5.0% | −1.0% | −2.4% | |
| Liabilities | ||||||||||
| 249.0 | 0.0 | n/a | n/a | 0.0 | 250.0 | 0.0 | 300.0 | 0.0 | 351.0 | |
| 1,689.0 | 2,341.0 | 2,290.0 | 2,269.0 | 2,354.0 | 2,019.0 | 2,678.0 | 2,372.0 | 2,421.0 | 2,083.0 | |
| calc | 1,938.0 | 2,341.0 | 2,290.0 | 2,269.0 | 2,354.0 | 2,269.0 | 2,678.0 | 2,672.0 | 2,421.0 | 2,434.0 |
| 3,255.0 | 3,660.0 | 3,492.0 | 3,791.0 | 3,866.0 | 3,636.0 | 4,509.0 | 4,649.0 | 4,093.0 | 3,874.0 | |
| Equity | ||||||||||
| 4,470.0 | 1,730.0 | 2,238.0 | 2,708.0 | 3,243.0 | 3,242.0 | 3,643.0 | 4,261.0 | 4,710.0 | 4,998.0 | |
| 1,370.0 | 1,316.0 | 1,647.0 | 1,975.0 | 2,656.0 | 2,737.0 | 3,268.0 | 3,517.0 | 3,993.0 | 4,020.0 | |
| Growth | −3.9% | +25.2% | +19.9% | +34.5% | +3.0% | +19.4% | +7.6% | +13.5% | +0.7% | |
| Per share and net cash | ||||||||||
| calc | −1,756.0 | −2,102.0 | −1,983.0 | −1,594.0 | −1,204.0 | −1,401.0 | −2,304.0 | −2,226.0 | −1,977.0 | −2,126.0 |
| 480.1 | 481.0 | 477.2 | 478.2 | 478.7 | 479.0 | 479.3 | 472.6 | 472.7 | n/a | |
| calc | 2.85 | 2.74 | 3.45 | 4.13 | 5.55 | 5.71 | 6.82 | 7.44 | 8.45 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.