Closing prices at the end of each trading day, from 13 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 | 2,926.3 | 3,030.4 | 3,072.0 | 2,522.8 | 2,821.4 | 3,267.8 | 3,442.8 | 3,470.8 | 3,483.7 | 3,318.7 |
| Growth | +3.6% | +1.4% | −17.9% | +11.8% | +15.8% | +5.4% | +0.8% | +0.4% | −4.7% | |
| Operating income | 313.2 | 293.6 | 282.8 | 103.6 | 366.7 | 153.0 | 120.6 | 45.1 | 55.0 | −12.5 |
| Net income | 201.9 | 247.6 | 223.4 | −32.5 | 254.5 | 131.9 | 99.1 | 40.9 | 46.4 | 31.7 |
| Growth | +22.6% | −9.8% | −114.5% | −48.2% | −24.9% | −58.7% | +13.3% | −31.7% | ||
| EPS, diluted | 8.37 | 10.29 | 9.27 | −1.36 | 10.71 | 5.67 | 4.45 | 1.83 | 2.06 | 1.40 |
| Growth | +22.9% | −9.9% | −114.7% | −47.1% | −21.5% | −58.9% | +12.6% | −32.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 10.7% | 9.7% | 9.2% | 4.1% | 13.0% | 4.7% | 3.5% | 1.3% | 1.6% | −0.4% |
| Net margin | 6.9% | 8.2% | 7.3% | −1.3% | 9.0% | 4.0% | 2.9% | 1.2% | 1.3% | 1.0% |
| Free cash flow margin | 7.2% | 5.9% | 7.3% | −5.4% | 8.2% | 3.3% | 3.6% | 1.2% | 1.7% | 2.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 320.8 | 330.6 | 362.8 | 161.0 | 301.9 | 205.3 | 250.5 | 169.0 | 218.9 | 206.2 |
| Capital expenditure | −110.6 | −152.2 | −138.3 | −297.3 | −71.4 | −98.3 | −127.0 | −128.3 | −159.1 | −117.8 |
| Free cash flow | 210.2 | 178.4 | 224.5 | −136.3 | 230.5 | 106.9 | 123.5 | 40.7 | 59.8 | 88.4 |
| Growth | −15.1% | +25.9% | −160.7% | −53.6% | +15.5% | −67.0% | +46.9% | +48.0% | ||
| Buybacks | 0.0 | −14.8 | 0.0 | −55.0 | −35.0 | −131.5 | −17.4 | n/a | n/a | n/a |
| Dividends paid | −196.9 | −207.2 | −193.5 | −94.5 | −31.7 | −114.8 | −116.1 | −116.1 | −23.1 | −23.1 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 161.0 | 114.7 | 36.9 | 437.0 | 144.6 | 45.1 | 25.1 | 12.0 | 39.6 | 36.5 |
| Total debt | 400.0 | 400.0 | 400.0 | 949.4 | 327.4 | 423.4 | 415.0 | 476.7 | 484.6 | 337.2 |
| Net cash (debt) | −239.0 | −285.3 | −363.1 | −512.4 | −182.8 | −378.3 | −389.8 | −464.6 | −445.0 | −300.7 |
| Shareholders’ equity | 544.5 | 581.8 | 604.7 | 418.4 | 663.6 | 511.5 | 483.8 | 440.1 | 461.7 | 478.2 |
| Debt to equity | 0.73 | 0.69 | 0.66 | 2.27 | 0.49 | 0.83 | 0.86 | 1.08 | 1.05 | 0.71 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 Jul 2017 | FY2018 3 Aug 2018 | FY2019 2 Aug 2019 | FY2020 31 Jul 2020 | FY2021 30 Jul 2021 | FY2022 29 Jul 2022 | FY2023 28 Jul 2023 | FY2024 2 Aug 2024 | FY2025 1 Aug 2025 | FY2026 31 Jul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 10.7% | 9.7% | 9.2% | 4.1% | 13.0% | 4.7% | 3.5% | 1.3% | 1.6% | −0.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 3.0% | 0.7% | 1.1% | 0.6% | |
| 6.9% | 8.2% | 7.3% | −1.3% | 9.0% | 4.0% | 2.9% | 1.2% | 1.3% | 1.0% | |
| 7.2% | 5.9% | 7.3% | −5.4% | 8.2% | 3.3% | 3.6% | 1.2% | 1.7% | 2.7% | |
| Spending | ||||||||||
| 4.8% | 4.7% | 5.0% | 5.8% | 5.2% | 4.8% | 5.1% | 6.0% | 6.2% | 6.3% | |
| 3.8% | 5.0% | 4.5% | 11.8% | 2.5% | 3.0% | 3.7% | 3.7% | 4.6% | 3.5% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 4.4% | −69.2% | −22.9% | −54.0% | |
| Returns | ||||||||||
| 37.1% | 42.6% | 36.9% | −7.8% | 38.4% | 25.8% | 20.5% | 9.3% | 10.0% | 6.6% | |
| 13.3% | 16.2% | 14.1% | −1.3% | 10.6% | 5.7% | 4.5% | 1.9% | 2.1% | 1.6% | |
| Balance and payout | ||||||||||
| 0.73 | 0.69 | 0.66 | 2.27 | 0.49 | 0.83 | 0.86 | 1.08 | 1.05 | 0.71 | |
| 97.5% | 83.7% | 86.6% | n/a | 12.4% | 87.1% | 117.2% | 283.6% | 49.8% | 73.1% | |
| 93.7% | 124.4% | 86.2% | n/a | 28.9% | 230.4% | 108.1% | 285.3% | 38.7% | 26.2% | |