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 | 4,494.0 | 4,719.0 | 5,238.0 | 5,551.0 | 4,060.0 | 5,654.0 | 5,619.0 | 4,140.0 | 3,621.0 | 3,474.0 |
| Growth | +5.0% | +11.0% | +6.0% | −26.9% | +39.3% | −0.6% | −26.3% | −12.5% | −4.1% | |
| Operating income | 690.0 | 749.0 | 735.0 | −192.0 | 19.0 | 903.0 | 679.0 | 59.0 | −26.0 | 23.0 |
| Net income | 553.0 | 592.0 | 543.0 | −223.0 | −62.0 | 822.0 | 616.0 | −229.0 | −1,182.0 | 137.0 |
| Growth | +7.1% | −8.3% | −141.1% | −25.1% | −137.2% | |||||
| EPS, diluted | 3.29 | 3.82 | 3.58 | −1.48 | −0.41 | 5.39 | 4.60 | −1.96 | −10.00 | 1.14 |
| Growth | +16.1% | −6.3% | −141.3% | −14.7% | −142.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 59.2% | 60.6% | 60.7% | 58.9% | 64.0% | 66.2% | 66.3% | 63.2% | 62.2% | 62.3% |
| Operating margin | 15.4% | 15.9% | 14.0% | −3.5% | 0.5% | 16.0% | 12.1% | 1.4% | −0.7% | 0.7% |
| Net margin | 12.3% | 12.5% | 10.4% | −4.0% | −1.5% | 14.5% | 11.0% | −5.5% | −32.6% | 3.9% |
| Free cash flow margin | 19.4% | 20.0% | 9.8% | 11.5% | 12.6% | 10.1% | 9.7% | 4.2% | 5.7% | 0.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1,035.0 | 1,062.0 | 694.0 | 859.0 | 624.0 | 704.0 | 771.0 | 309.0 | 281.0 | 77.0 |
| Capital expenditure | −165.0 | −120.0 | −181.0 | −223.0 | −111.0 | −131.0 | −226.0 | −135.0 | −74.0 | −63.0 |
| Free cash flow | 870.0 | 942.0 | 513.0 | 636.0 | 513.0 | 573.0 | 545.0 | 174.0 | 207.0 | 14.0 |
| Growth | +8.3% | −45.5% | +24.0% | −19.3% | +11.7% | −4.9% | −68.1% | +19.0% | −93.2% | |
| Buybacks | −1,005.0 | −361.0 | −207.0 | −102.0 | −1.0 | −661.0 | −1,364.0 | −107.0 | −4.0 | −81.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 227.7 | 163.0 | 172.0 | 592.0 | 232.0 | 169.0 | 249.0 | 199.0 | 107.0 | 135.0 |
| Total debt | 133.1 | 875.0 | 2,566.0 | 2,179.0 | 1,342.0 | 1,160.0 | 1,827.0 | 1,723.0 | 1,490.0 | 357.0 |
| Net cash (debt) | 94.6 | −712.0 | −2,394.0 | −1,587.0 | −1,110.0 | −991.0 | −1,578.0 | −1,524.0 | −1,383.0 | −222.0 |
| Shareholders’ equity | 1,592.6 | 2,018.0 | 2,429.0 | 2,167.0 | 2,158.0 | 2,559.0 | 1,848.0 | 1,599.0 | 368.0 | 80.0 |
| Debt to equity | 0.08 | 0.43 | 1.06 | 1.01 | 0.62 | 0.45 | 0.99 | 1.08 | 4.05 | 4.46 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Apr 2017 | FY2018 31 Mar 2018 | FY2019 30 Mar 2019 | FY2020 28 Mar 2020 | FY2021 27 Mar 2021 | FY2022 2 Apr 2022 | FY2023 1 Apr 2023 | FY2024 30 Mar 2024 | FY2025 29 Mar 2025 | FY2026 28 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 227.7 | 163.0 | 172.0 | 592.0 | 232.0 | 169.0 | 249.0 | 199.0 | 107.0 | 135.0 | |
| 549.3 | 661.0 | 953.0 | 827.0 | 736.0 | 1,096.0 | 1,057.0 | 862.0 | 701.0 | 581.0 | |
| 591.5 | 583.0 | 615.0 | 561.0 | 485.0 | 476.0 | 552.0 | 579.0 | 393.0 | 371.0 | |
| 120.0 | 848.0 | 1,659.0 | 1,488.0 | 1,498.0 | 1,418.0 | 1,293.0 | 253.0 | 199.0 | 202.0 | |
| 2,409.6 | 4,059.0 | 6,650.0 | 7,946.0 | 7,481.0 | 7,480.0 | 7,295.0 | 6,689.0 | 5,213.0 | 3,234.0 | |
| Growth | +68.5% | +63.8% | +19.5% | −5.9% | −0.0% | −2.5% | −8.3% | −22.1% | −38.0% | |
| Liabilities | ||||||||||
| 133.1 | 200.0 | 630.0 | 167.0 | 123.0 | 29.0 | 5.0 | 462.0 | 24.0 | 14.0 | |
| 0.0 | 675.0 | 1,936.0 | 2,012.0 | 1,219.0 | 1,131.0 | 1,822.0 | 1,261.0 | 1,466.0 | 343.0 | |
| calc | 133.1 | 875.0 | 2,566.0 | 2,179.0 | 1,342.0 | 1,160.0 | 1,827.0 | 1,723.0 | 1,490.0 | 357.0 |
| 814.6 | 2,037.0 | 4,214.0 | 5,778.0 | 5,324.0 | 4,922.0 | 5,446.0 | 5,089.0 | 4,841.0 | 3,150.0 | |
| Equity | ||||||||||
| 3,560.3 | 4,152.0 | 4,707.0 | 4,332.0 | 4,270.0 | 5,092.0 | 5,708.0 | 5,479.0 | 4,297.0 | 4,434.0 | |
| 1,592.6 | 2,018.0 | 2,429.0 | 2,167.0 | 2,158.0 | 2,559.0 | 1,848.0 | 1,599.0 | 368.0 | 80.0 | |
| Growth | +26.7% | +20.4% | −10.8% | −0.4% | +18.6% | −27.8% | −13.5% | −77.0% | −78.3% | |
| Per share and net cash | ||||||||||
| calc | 94.6 | −712.0 | −2,394.0 | −1,587.0 | −1,110.0 | −991.0 | −1,578.0 | −1,524.0 | −1,383.0 | −222.0 |
| 155.8 | 149.7 | 150.9 | 149.4 | 151.3 | 142.8 | 117.3 | 116.6 | 117.9 | 115.2 | |
| calc | 10.22 | 13.48 | 16.09 | 14.50 | 14.26 | 17.92 | 15.75 | 13.71 | 3.12 | 0.69 |
Lines marked calc are worked out here from filed figures; point at one for how.