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 | 1,388.3 | 1,470.8 | 1,552.7 | 1,697.1 | 1,758.2 | 1,942.9 | 2,077.7 | 2,215.5 | 2,375.3 | 2,544.3 |
| Growth | +5.9% | +5.6% | +9.3% | +3.6% | +10.5% | +6.9% | +6.6% | +7.2% | +7.1% | |
| Operating income | 341.7 | 357.5 | 347.3 | 380.6 | 398.7 | 474.6 | 480.7 | 489.4 | 568.7 | 635.0 |
| Net income | 229.6 | 365.0 | 271.9 | 296.7 | 311.5 | 362.9 | 366.6 | 381.8 | 455.7 | 502.8 |
| Growth | +59.0% | −25.5% | +9.1% | +5.0% | +16.5% | +1.0% | +4.1% | +19.4% | +10.3% | |
| EPS, diluted | 2.93 | 4.70 | 3.52 | 3.86 | 4.12 | 4.94 | 5.02 | 5.23 | 6.24 | 6.98 |
| Growth | +60.4% | −25.1% | +9.7% | +6.7% | +19.9% | +1.6% | +4.2% | +19.3% | +11.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 24.6% | 24.3% | 22.4% | 22.4% | 22.7% | 24.4% | 23.1% | 22.1% | 23.9% | 25.0% |
| Net margin | 16.5% | 24.8% | 17.5% | 17.5% | 17.7% | 18.7% | 17.6% | 17.2% | 19.2% | 19.8% |
| Free cash flow margin | 22.7% | 25.3% | 24.3% | 26.9% | 25.0% | 24.2% | 16.5% | 23.0% | 24.8% | 27.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 357.3 | 412.1 | 431.1 | 510.5 | 462.1 | 504.6 | 381.6 | 568.0 | 641.5 | 762.0 |
| Capital expenditure | −41.9 | −40.1 | −53.6 | −53.5 | −23.0 | −34.7 | −39.2 | −58.1 | −53.4 | −67.1 |
| Free cash flow | 315.4 | 372.0 | 377.5 | 457.0 | 439.1 | 470.0 | 342.4 | 509.9 | 588.1 | 694.9 |
| Growth | +18.0% | +1.5% | +21.0% | −3.9% | +7.0% | −27.1% | +48.9% | +15.3% | +18.1% | |
| Buybacks | −130.1 | −49.0 | −54.9 | −71.5 | −431.5 | −193.9 | −25.0 | −28.1 | −35.1 | −448.2 |
| Dividends paid | −91.7 | −105.0 | −118.7 | −127.4 | −133.8 | −139.1 | −147.2 | −155.9 | −164.6 | −170.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 114.8 | 31.4 | 93.6 | 213.3 | 51.0 | 48.8 | 12.2 | 38.3 | 102.0 | 12.1 |
| Total debt | n/a | 0.0 | 0.0 | n/a | n/a | 115.0 | 275.0 | 150.0 | 0.0 | 40.0 |
| Net cash (debt) | n/a | 31.4 | 93.6 | n/a | n/a | −66.2 | −262.8 | −111.7 | 102.0 | −27.9 |
| Shareholders’ equity | 1,099.7 | 1,322.8 | 1,429.0 | 1,549.7 | 1,319.3 | 1,381.6 | 1,608.5 | 1,842.4 | 2,130.8 | 2,051.9 |
| Debt to equity | n/a | 0.00 | 0.00 | n/a | n/a | 0.08 | 0.17 | 0.08 | 0.00 | 0.02 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 357.3 | 412.1 | 431.1 | 510.5 | 462.1 | 504.6 | 381.6 | 568.0 | 641.5 | 762.0 | |
| Growth | +15.3% | +4.6% | +18.4% | −9.5% | +9.2% | −24.4% | +48.9% | +12.9% | +18.8% | |
| Investment | ||||||||||
| −41.9 | −40.1 | −53.6 | −53.5 | −23.0 | −34.7 | −39.2 | −58.1 | −53.4 | −67.1 | |
| calc | 315.4 | 372.0 | 377.5 | 457.0 | 439.1 | 470.0 | 342.4 | 509.9 | 588.1 | 694.9 |
| Growth | +18.0% | +1.5% | +21.0% | −3.9% | +7.0% | −27.1% | +48.9% | +15.3% | +18.1% | |
| calc | 4.03 | 4.79 | 4.88 | 5.94 | 5.80 | 6.40 | 4.68 | 6.98 | 8.05 | 9.65 |
| −141.6 | −291.8 | −190.6 | −197.9 | −162.3 | −196.3 | −409.7 | −240.2 | −232.2 | −277.7 | |
| Financing | ||||||||||
| −171.3 | −203.6 | −178.3 | −192.9 | −462.2 | −310.5 | −8.4 | −301.8 | −345.7 | −574.1 | |
| −91.7 | −105.0 | −118.7 | −127.4 | −133.8 | −139.1 | −147.2 | −155.9 | −164.6 | −170.4 | |
| −130.1 | −49.0 | −54.9 | −71.5 | −431.5 | −193.9 | −25.0 | −28.1 | −35.1 | −448.2 | |
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.