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 | 1,207.9 | 960.3 | 1,013.8 | 866.4 | 899.2 | 1,381.8 | 1,450.8 | 1,584.7 | 1,788.3 | 1,954.1 |
| Growth | −20.5% | +5.6% | −14.5% | +3.8% | +53.7% | +5.0% | +9.2% | +12.9% | +9.3% | |
| Operating income | n/a | n/a | 155.8 | 110.1 | 110.4 | 76.7 | 168.2 | 217.1 | 341.5 | 383.4 |
| Net income | 122.3 | 33.8 | 95.2 | −85.3 | 70.0 | 311.0 | 93.4 | 136.8 | 237.1 | 251.6 |
| Growth | −72.4% | +181.8% | −189.7% | +344.1% | −70.0% | +46.5% | +73.3% | +6.1% | ||
| EPS, diluted | 1.91 | 0.54 | 1.60 | −1.58 | 1.36 | 6.43 | 2.05 | 3.39 | 6.18 | 7.04 |
| Growth | −71.7% | +196.3% | −198.8% | +372.8% | −68.1% | +65.4% | +82.3% | +13.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | 15.4% | 12.7% | 12.3% | 5.6% | 11.6% | 13.7% | 19.1% | 19.6% |
| Net margin | 10.1% | 3.5% | 9.4% | −9.8% | 7.8% | 22.5% | 6.4% | 8.6% | 13.3% | 12.9% |
| Free cash flow margin | 15.6% | 20.1% | 14.5% | 7.9% | 16.9% | −1.5% | 11.4% | 15.6% | 16.1% | 20.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 230.9 | 239.2 | 204.9 | 107.7 | 192.2 | 10.6 | 191.9 | 295.8 | 337.9 | 470.4 |
| Capital expenditure | −42.5 | −46.6 | −57.6 | −39.6 | −39.9 | −31.1 | −26.0 | −48.9 | −50.3 | −77.7 |
| Free cash flow | 188.4 | 192.6 | 147.3 | 68.1 | 152.3 | −20.5 | 165.9 | 246.9 | 287.6 | 392.7 |
| Growth | +2.2% | −23.5% | −53.8% | +123.7% | −113.4% | +48.8% | +16.5% | +36.6% | ||
| Buybacks | −48.5 | −137.0 | −252.9 | −136.9 | −100.0 | −120.0 | −123.1 | −262.0 | −213.1 | −239.9 |
| Dividends paid | −11.4 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 240.4 | 430.7 | 204.2 | 500.5 | 476.4 | 347.0 | 272.2 | 219.3 | 199.6 | 406.3 |
| Total debt | 125.0 | 293.1 | 401.1 | 289.1 | 1,070.7 | 838.9 | 695.1 | 648.7 | 552.7 | 662.9 |
| Net cash (debt) | 115.4 | 137.6 | −196.9 | 211.4 | −594.3 | −491.9 | −422.9 | −429.4 | −353.1 | −256.5 |
| Shareholders’ equity | 1,669.0 | 1,519.3 | 1,391.5 | 1,309.8 | 1,293.5 | 1,491.4 | 1,457.3 | 1,369.1 | 1,433.6 | 1,446.2 |
| Debt to equity | 0.07 | 0.19 | 0.29 | 0.22 | 0.83 | 0.56 | 0.48 | 0.47 | 0.39 | 0.46 |
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 | ||||||||||
| 240.4 | 430.7 | 204.2 | 500.5 | 476.4 | 347.0 | 272.2 | 219.3 | 199.6 | 406.3 | |
| 148.7 | 146.7 | 83.6 | 87.0 | 41.0 | 79.0 | 100.1 | 124.1 | 143.4 | 166.9 | |
| 488.8 | 388.7 | 283.4 | 286.1 | 283.7 | 289.9 | 244.6 | 248.5 | 256.1 | 302.6 | |
| 829.1 | 813.9 | 687.3 | 686.2 | 310.2 | 961.3 | 961.3 | 961.3 | 961.3 | 961.3 | |
| 2,315.0 | 2,345.0 | 2,242.7 | 2,258.1 | 3,084.8 | 3,030.2 | 2,810.5 | 2,741.4 | 2,752.4 | 3,012.7 | |
| Growth | +1.3% | −4.4% | +0.7% | +36.6% | −1.8% | −7.3% | −2.5% | +0.4% | +9.5% | |
| Liabilities | ||||||||||
| 0.0 | 3.0 | 3.0 | 3.0 | 3.0 | 0.0 | n/a | n/a | 0.0 | 5.1 | |
| 125.0 | 290.1 | 398.1 | 286.1 | 1,067.7 | 838.9 | 695.1 | 648.7 | 552.7 | 657.8 | |
| calc | 125.0 | 293.1 | 401.1 | 289.1 | 1,070.7 | 838.9 | 695.1 | 648.7 | 552.7 | 662.9 |
| 639.7 | 816.6 | 841.6 | 915.4 | 1,782.0 | 1,538.9 | 1,353.2 | 1,372.3 | 1,318.7 | 1,566.5 | |
| Equity | ||||||||||
| 1,881.4 | 1,917.4 | 2,012.9 | 1,927.6 | 2,005.1 | 2,310.4 | 2,403.8 | 2,540.5 | 2,777.6 | 3,029.1 | |
| 1,669.0 | 1,519.3 | 1,391.5 | 1,309.8 | 1,293.5 | 1,491.4 | 1,457.3 | 1,369.1 | 1,433.6 | 1,446.2 | |
| Growth | −9.0% | −8.4% | −5.9% | −1.2% | +15.3% | −2.3% | −6.1% | +4.7% | +0.9% | |
| Per share and net cash | ||||||||||
| calc | 115.4 | 137.6 | −196.9 | 211.4 | −594.3 | −491.9 | −422.9 | −429.4 | −353.1 | −256.5 |
| 62.4 | 59.9 | 55.3 | 51.9 | 49.3 | 45.2 | 42.3 | 37.7 | 36.0 | 34.0 | |
| calc | 26.76 | 25.37 | 25.16 | 25.25 | 26.26 | 33.01 | 34.44 | 36.33 | 39.88 | 42.49 |
Lines marked calc are worked out here from filed figures; point at one for how.