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 | 2,343.5 | 2,265.7 | 2,104.6 | 2,053.9 | 1,970.3 | 1,891.8 | 1,796.6 | 1,736.3 | 1,559.8 | 1,353.4 |
| Growth | −3.3% | −7.1% | −2.4% | −4.1% | −4.0% | −5.0% | −3.4% | −10.2% | −13.2% | |
| Operating income | 109.4 | 86.7 | −32.5 | 56.0 | 107.4 | 104.7 | −85.6 | −18.9 | −461.6 | −203.5 |
| Net income | 67.4 | 9.7 | −183.3 | −80.4 | 77.4 | 77.9 | −116.5 | −75.0 | −530.8 | −304.9 |
| Growth | −85.6% | −1,991.0% | +0.7% | −249.7% | ||||||
| EPS, diluted | 0.65 | 0.09 | −1.76 | −0.77 | 0.76 | 0.83 | −1.30 | −0.84 | −5.89 | −3.36 |
| Growth | −86.2% | −2,055.6% | +9.2% | −256.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.2% | 20.6% | 18.9% | 22.7% | 25.0% | 22.6% | 22.1% | 21.9% | 21.4% | 20.1% |
| Operating margin | 4.7% | 3.8% | −1.5% | 2.7% | 5.4% | 5.5% | −4.8% | −1.1% | −29.6% | −15.0% |
| Net margin | 2.9% | 0.4% | −8.7% | −3.9% | 3.9% | 4.1% | −6.5% | −4.3% | −34.0% | −22.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 232.7 | 121.3 | 39.3 | 156.9 | 196.8 | 80.2 | 66.8 | 116.4 | 22.1 | 78.3 |
| Buybacks | n/a | 0.0 | 0.0 | −60.2 | −106.1 | −410.5 | 0.0 | 0.0 | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 137.1 | 106.6 | 31.0 | 37.8 | 75.9 | 65.5 | 53.4 | 54.3 | 54.4 | 58.1 |
| Total debt | 749.8 | 714.1 | 630.8 | 282.8 | 231.0 | 888.6 | 828.7 | 745.8 | 706.7 | 558.3 |
| Net cash (debt) | −612.7 | −607.5 | −599.8 | −245.0 | −155.2 | −823.1 | −775.4 | −691.5 | −652.3 | −500.2 |
| Shareholders’ equity | 1,712.8 | 1,737.0 | 1,519.3 | 1,443.6 | 1,522.9 | 1,083.2 | 1,017.9 | 942.9 | 475.0 | 154.8 |
| Debt to equity | 0.44 | 0.41 | 0.42 | 0.20 | 0.15 | 0.82 | 0.81 | 0.79 | 1.49 | 3.61 |
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 | ||||||||||
| 137.1 | 106.6 | 31.0 | 37.8 | 75.9 | 65.5 | 53.4 | 54.3 | 54.4 | 58.1 | |
| 225.8 | 252.7 | 210.0 | 171.0 | 174.1 | 170.7 | 160.9 | 179.2 | 154.4 | 121.0 | |
| 342.0 | 391.5 | 299.3 | 248.2 | 285.4 | 308.0 | 310.3 | 274.1 | 248.7 | 149.3 | |
| 291.9 | 310.2 | 287.8 | 289.3 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1,018.9 | 885.7 | 875.9 | 862.0 | 871.1 | 933.8 | 938.6 | 929.3 | 501.0 | 246.1 | |
| 2,931.1 | 2,946.7 | 2,582.6 | 2,188.5 | 2,205.9 | 2,458.4 | 2,258.6 | 2,117.5 | 1,603.3 | 1,090.4 | |
| Growth | +0.5% | −12.4% | −15.3% | +0.8% | +11.4% | −8.1% | −6.2% | −24.3% | −32.0% | |
| Liabilities | ||||||||||
| 9.6 | 26.6 | 17.2 | 1.7 | 0.5 | 7.7 | 7.6 | n/a | n/a | n/a | |
| 740.1 | 687.5 | 613.5 | 281.1 | 230.5 | 880.9 | 821.2 | 745.8 | 706.7 | 558.3 | |
| calc | 749.8 | 714.1 | 630.8 | 282.8 | 231.0 | 888.6 | 828.7 | 745.8 | 706.7 | 558.3 |
| 1,218.3 | 1,209.6 | 1,063.3 | 744.9 | 683.0 | 1,375.2 | 1,240.7 | 1,174.6 | 1,128.3 | 935.6 | |
| Equity | ||||||||||
| 868.8 | 878.5 | 695.0 | 614.2 | 691.2 | 769.1 | 652.6 | 577.5 | 46.7 | −258.2 | |
| 1,712.8 | 1,737.0 | 1,519.3 | 1,443.6 | 1,522.9 | 1,083.2 | 1,017.9 | 942.9 | 475.0 | 154.8 | |
| Growth | +1.4% | −12.5% | −5.0% | +5.5% | −28.9% | −6.0% | −7.4% | −49.6% | −67.4% | |
| Per share and net cash | ||||||||||
| calc | −612.7 | −607.5 | −599.8 | −245.0 | −155.2 | −823.1 | −775.4 | −691.5 | −652.3 | −500.2 |
| 103.7 | 104.0 | 104.2 | 101.9 | 99.1 | 89.3 | 89.5 | 89.8 | 90.3 | 91.0 | |
| calc | 16.52 | 16.71 | 14.58 | 14.17 | 15.37 | 12.13 | 11.38 | 10.49 | 5.26 | 1.70 |
Lines marked calc are worked out here from filed figures; point at one for how.