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 | 2,371.9 | 2,734.2 | 2,844.9 | 2,581.8 | 2,853.9 | 3,306.6 | 3,430.8 | 3,586.3 | 3,690.9 | 3,885.6 |
| Growth | +15.3% | +4.0% | −9.2% | +10.5% | +15.9% | +3.8% | +4.5% | +2.9% | +5.3% | |
| Operating income | 323.6 | 377.0 | 388.2 | 340.1 | 384.7 | 443.5 | 480.2 | 544.1 | 495.4 | 599.9 |
| Net income | 232.8 | 180.3 | 267.2 | 257.0 | 286.9 | 332.8 | 358.8 | 414.0 | 367.0 | 453.8 |
| Growth | −22.6% | +48.2% | −3.8% | +11.6% | +16.0% | +7.8% | +15.4% | −11.4% | +23.7% | |
| EPS, diluted | 1.74 | 1.36 | 2.05 | 2.00 | 2.24 | 2.66 | 2.90 | 3.38 | 3.05 | 3.85 |
| Growth | −21.8% | +50.7% | −2.4% | +12.0% | +18.8% | +9.0% | +16.6% | −9.8% | +26.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.6% | 34.2% | 33.3% | 33.8% | 34.0% | 32.3% | 33.8% | 35.5% | 34.8% | 34.6% |
| Operating margin | 13.6% | 13.8% | 13.6% | 13.2% | 13.5% | 13.4% | 14.0% | 15.2% | 13.4% | 15.4% |
| Net margin | 9.8% | 6.6% | 9.4% | 10.0% | 10.1% | 10.1% | 10.5% | 11.5% | 9.9% | 11.7% |
| Free cash flow margin | 10.6% | 6.0% | 6.9% | 10.2% | 12.0% | 5.1% | 12.4% | 11.3% | 9.2% | 11.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 317.8 | 262.9 | 345.8 | 387.0 | 401.9 | 252.8 | 544.5 | 492.5 | 418.8 | 493.7 |
| Capital expenditure | −65.9 | −97.5 | −150.7 | −124.4 | −59.0 | −85.5 | −118.5 | −85.6 | −78.9 | −67.4 |
| Free cash flow | 251.9 | 165.4 | 195.1 | 262.6 | 342.9 | 167.3 | 426.0 | 406.9 | 339.9 | 426.3 |
| Growth | −34.3% | +18.0% | +34.6% | +30.6% | −51.2% | +154.6% | −4.5% | −16.5% | +25.4% | |
| Buybacks | −140.4 | −122.0 | −129.2 | −94.3 | −142.2 | −170.6 | −141.8 | −162.7 | −331.5 | −111.2 |
| Dividends paid | −92.4 | −94.7 | −99.7 | −106.4 | −107.2 | −110.1 | −114.4 | −122.8 | −131.9 | −141.2 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 308.4 | 204.7 | 177.8 | 236.6 | 222.8 | 193.3 | 187.1 | 232.7 | 180.4 | 250.4 |
| Total debt | 587.9 | 514.9 | 634.6 | 625.0 | 463.3 | 646.7 | 623.4 | 510.0 | 640.0 | 1,283.1 |
| Net cash (debt) | −279.5 | −310.2 | −456.8 | −388.4 | −240.5 | −453.4 | −436.3 | −277.3 | −459.6 | −1,032.7 |
| Shareholders’ equity | 854.5 | 857.8 | 892.7 | 992.9 | 1,137.1 | 1,133.2 | 1,320.7 | 1,489.1 | 1,453.5 | 1,764.4 |
| Debt to equity | 0.69 | 0.60 | 0.71 | 0.63 | 0.41 | 0.57 | 0.47 | 0.34 | 0.44 | 0.73 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Jul 2017 | FY2018 31 Jul 2018 | FY2019 31 Jul 2019 | FY2020 31 Jul 2020 | FY2021 31 Jul 2021 | FY2022 31 Jul 2022 | FY2023 31 Jul 2023 | FY2024 31 Jul 2024 | FY2025 31 Jul 2025 | FY2026 31 Jul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 308.4 | 204.7 | 177.8 | 236.6 | 222.8 | 193.3 | 187.1 | 232.7 | 180.4 | 250.4 | |
| 497.7 | 534.6 | 529.5 | 455.3 | 552.7 | 616.6 | 599.7 | 629.7 | 662.2 | 758.1 | |
| 293.5 | 334.1 | 332.8 | 322.7 | 384.5 | 502.4 | 418.1 | 476.7 | 513.6 | 538.7 | |
| 484.6 | 509.3 | 588.9 | 631.6 | 617.8 | 594.4 | 652.9 | 645.5 | 644.5 | 633.3 | |
| 238.1 | 238.4 | 303.1 | 316.8 | 322.5 | 345.8 | 481.1 | 478.4 | 493.6 | 1,086.8 | |
| 1,979.7 | 1,976.6 | 2,142.6 | 2,244.6 | 2,400.2 | 2,600.3 | 2,770.5 | 2,914.3 | 2,977.2 | 3,986.8 | |
| Growth | −0.2% | +8.4% | +4.8% | +6.9% | +8.3% | +6.5% | +5.2% | +2.2% | +33.9% | |
| Liabilities | ||||||||||
| 587.9 | 514.9 | 634.6 | 625.0 | 463.3 | 646.7 | 623.4 | 510.0 | 640.0 | 1,283.1 | |
| calc | 587.9 | 514.9 | 634.6 | 625.0 | 463.3 | 646.7 | 623.4 | 510.0 | 640.0 | 1,283.1 |
| 1,125.2 | 1,118.8 | 1,239.9 | 1,240.8 | 1,263.1 | 1,467.1 | 1,449.8 | 1,425.2 | 1,523.7 | 2,222.4 | |
| Equity | ||||||||||
| 1,041.2 | 1,122.1 | 1,281.5 | 1,430.0 | 1,608.4 | 1,845.7 | 2,087.8 | 2,377.5 | 2,610.1 | 2,920.3 | |
| 854.5 | 857.8 | 892.7 | 992.9 | 1,137.1 | 1,133.2 | 1,320.7 | 1,489.1 | 1,453.5 | 1,764.4 | |
| Growth | +0.4% | +4.1% | +11.2% | +14.5% | −0.3% | +16.5% | +12.8% | −2.4% | +21.4% | |
| Per share and net cash | ||||||||||
| calc | −279.5 | −310.2 | −456.8 | −388.4 | −240.5 | −453.4 | −436.3 | −277.3 | −459.6 | −1,032.7 |
| 129.9 | 128.1 | 126.2 | 126.4 | 124.0 | 122.5 | 121.2 | 119.7 | 115.9 | 115.9 | |
| calc | 6.58 | 6.70 | 7.08 | 7.85 | 9.17 | 9.25 | 10.89 | 12.44 | 12.54 | 15.22 |
Lines marked calc are worked out here from filed figures; point at one for how.