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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 1,035.0 | 1,062.0 | 694.0 | 859.0 | 624.0 | 704.0 | 771.0 | 309.0 | 281.0 | 77.0 | |
| Growth | +2.6% | −34.7% | +23.8% | −27.4% | +12.8% | +9.5% | −59.9% | −9.1% | −72.6% | |
| 198.0 | 182.0 | 188.0 | 200.0 | 165.0 | n/a | n/a | n/a | n/a | n/a | |
| Investment | ||||||||||
| −165.0 | −120.0 | −181.0 | −223.0 | −111.0 | −131.0 | −226.0 | −135.0 | −74.0 | −63.0 | |
| calc | 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% | |
| calc | 5.17 | 6.07 | 3.38 | 4.22 | 3.41 | 3.76 | 4.07 | 1.47 | 1.75 | 0.12 |
| −651.0 | −1,533.0 | −2,125.0 | 62.0 | −124.0 | 58.0 | 183.0 | −135.0 | −53.0 | 1,219.0 | |
| Financing | ||||||||||
| −850.0 | 389.0 | 1,451.0 | −497.0 | −870.0 | −800.0 | −776.0 | −208.0 | −242.0 | −1,301.0 | |
| −1,005.0 | −361.0 | −207.0 | −102.0 | −1.0 | −661.0 | −1,364.0 | −107.0 | −4.0 | −81.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.