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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 34.6% | 34.2% | 33.3% | 33.8% | 34.0% | 32.3% | 33.8% | 35.5% | 34.8% | 34.6% | |
| 13.6% | 13.8% | 13.6% | 13.2% | 13.5% | 13.4% | 14.0% | 15.2% | 13.4% | 15.4% | |
| 13.6% | 13.3% | 13.2% | 13.0% | 13.4% | 13.3% | 13.7% | 14.9% | 13.3% | 15.1% | |
| 9.8% | 6.6% | 9.4% | 10.0% | 10.1% | 10.1% | 10.5% | 11.5% | 9.9% | 11.7% | |
| 10.6% | 6.0% | 6.9% | 10.2% | 12.0% | 5.1% | 12.4% | 11.3% | 9.2% | 11.0% | |
| Spending | ||||||||||
| 2.3% | 2.2% | 2.2% | 2.4% | 2.4% | 2.1% | 2.3% | 2.6% | 2.4% | 2.0% | |
| n/a | n/a | 17.5% | 18.2% | 18.2% | 16.8% | 17.6% | 17.8% | 17.4% | 17.5% | |
| 2.8% | 3.6% | 5.3% | 4.8% | 2.1% | 2.6% | 3.5% | 2.4% | 2.1% | 1.7% | |
| 27.7% | 50.4% | 28.8% | 23.3% | 24.7% | 24.1% | 23.4% | 22.7% | 25.4% | 22.5% | |
| Returns | ||||||||||
| 27.2% | 21.0% | 29.9% | 25.9% | 25.2% | 29.4% | 27.2% | 27.8% | 25.2% | 25.7% | |
| 11.8% | 9.1% | 12.5% | 11.4% | 12.0% | 12.8% | 13.0% | 14.2% | 12.3% | 11.4% | |
| Balance and payout | ||||||||||
| 0.69 | 0.60 | 0.71 | 0.63 | 0.41 | 0.57 | 0.47 | 0.34 | 0.44 | 0.73 | |
| 56.8% | 56.6% | 57.9% | 55.3% | 52.6% | 56.4% | 52.3% | 48.9% | 51.2% | 55.7% | |
| 39.7% | 52.5% | 37.3% | 41.4% | 37.4% | 33.1% | 31.9% | 29.7% | 35.9% | 31.1% | |
| 92.4% | 131.0% | 117.3% | 76.4% | 72.7% | 167.8% | 60.1% | 70.2% | 136.3% | 59.2% | |