Closing prices at the end of each trading day, from 10 Nov 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 | 3,168.0 | 3,423.7 | 3,756.5 | 3,792.4 | 3,670.9 | 4,098.9 | 5,350.6 | 6,467.6 | 6,451.3 | 6,612.3 |
| Growth | +8.1% | +9.7% | +1.0% | −3.2% | +11.7% | +30.5% | +20.9% | −0.3% | +2.5% | |
| Operating income | 518.3 | 580.1 | 668.4 | 556.9 | 474.8 | 444.4 | 882.1 | 1,065.3 | 665.1 | 591.1 |
| Net income | 326.9 | 416.8 | 478.6 | 365.9 | 317.8 | 200.9 | 1,008.9 | 725.5 | 357.2 | 290.0 |
| Growth | +27.5% | +14.8% | −23.5% | −13.1% | −36.8% | +402.2% | −28.1% | −50.8% | −18.8% | |
| EPS, diluted | 2.22 | 2.82 | 3.18 | 2.49 | 2.16 | 1.38 | 6.95 | 4.98 | 2.50 | 2.08 |
| Growth | +27.0% | +12.8% | −21.7% | −13.3% | −36.1% | +403.6% | −28.3% | −49.8% | −16.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.6% | 25.7% | 26.7% | 23.6% | 22.7% | 20.3% | 26.8% | 27.3% | 21.7% | 20.6% |
| Operating margin | 16.4% | 16.9% | 17.8% | 14.7% | 12.9% | 10.8% | 16.5% | 16.5% | 10.3% | 8.9% |
| Net margin | 10.3% | 12.2% | 12.7% | 9.6% | 8.7% | 4.9% | 18.9% | 11.2% | 5.5% | 4.4% |
| Free cash flow margin | 5.0% | 5.1% | 9.2% | 10.7% | 11.0% | 3.1% | 2.0% | −2.0% | 3.6% | 8.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 446.9 | 481.2 | 680.9 | 574.0 | 552.7 | 418.6 | 761.7 | 798.2 | 868.3 | 942.9 |
| Capital expenditure | −287.4 | −306.8 | −334.2 | −167.7 | −147.2 | −290.1 | −654.0 | −929.5 | −638.2 | −402.7 |
| Free cash flow | 159.5 | 174.4 | 346.7 | 406.3 | 405.5 | 128.5 | 107.7 | −131.3 | 230.1 | 540.2 |
| Growth | +9.3% | +98.8% | +17.2% | −0.2% | −68.3% | −16.2% | −221.9% | +134.8% | ||
| Dividends paid | −27.4 | −110.2 | −113.3 | −121.3 | −135.3 | −138.4 | −146.1 | −174.0 | −206.9 | −207.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 57.1 | 55.6 | 12.2 | 1,364.0 | 783.5 | 525.0 | 304.8 | 71.4 | 70.7 | 68.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3,836.7 | 3,772.2 | 3,675.3 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −3,765.3 | −3,701.5 | −3,607.1 |
| Shareholders’ equity | −647.2 | −334.8 | −4.6 | 240.0 | 480.6 | 360.5 | 1,411.3 | 1,787.8 | 1,737.7 | 1,824.9 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.15 | 2.17 | 2.01 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 May 2017 | FY2018 27 May 2018 | FY2019 26 May 2019 | FY2020 31 May 2020 | FY2021 30 May 2021 | FY2022 29 May 2022 | FY2023 28 May 2023 | FY2024 26 May 2024 | FY2025 25 May 2025 | FY2026 31 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 3,168.0 | 3,423.7 | 3,756.5 | 3,792.4 | 3,670.9 | 4,098.9 | 5,350.6 | 6,467.6 | 6,451.3 | 6,612.3 | |
| Growth | +8.1% | +9.7% | +1.0% | −3.2% | +11.7% | +30.5% | +20.9% | −0.3% | +2.5% | |
| 2,381.5 | 2,544.2 | 2,753.0 | 2,897.2 | 2,838.9 | 3,266.9 | 3,918.5 | 4,700.9 | 5,052.7 | 5,252.6 | |
| 778.8 | 879.5 | 1,003.5 | 895.2 | 832.0 | 832.0 | 1,432.1 | 1,766.7 | 1,398.6 | 1,359.7 | |
| Growth | +12.9% | +14.1% | −10.8% | −7.1% | +0.0% | +72.1% | +23.4% | −20.8% | −2.8% | |
| 10.6 | 13.5 | 15.4 | 15.4 | 12.9 | 16.2 | 17.2 | 26.4 | 22.0 | 18.9 | |
| 260.5 | 299.4 | 335.1 | 338.3 | 357.2 | 387.6 | 550.0 | 701.4 | 633.5 | 664.6 | |
| 518.3 | 580.1 | 668.4 | 556.9 | 474.8 | 444.4 | 882.1 | 1,065.3 | 665.1 | 591.1 | |
| Growth | +11.9% | +15.2% | −16.7% | −14.7% | −6.4% | +98.5% | +20.8% | −37.6% | −11.1% | |
| 510.4 | 554.9 | 620.8 | 478.2 | 408.3 | 272.7 | 1,233.5 | 955.5 | 500.3 | 418.1 | |
| 170.2 | 121.2 | 133.6 | 112.3 | 90.5 | 71.8 | 224.6 | 230.0 | 143.1 | 128.1 | |
| 326.9 | 416.8 | 478.6 | 365.9 | 317.8 | 200.9 | 1,008.9 | 725.5 | 357.2 | 290.0 | |
| Growth | +27.5% | +14.8% | −23.5% | −13.1% | −36.8% | +402.2% | −28.1% | −50.8% | −18.8% | |
| Per share | ||||||||||
| 2.22 | 2.83 | 3.19 | 2.50 | 2.17 | 1.38 | 6.98 | 5.01 | 2.51 | 2.09 | |
| 2.22 | 2.82 | 3.18 | 2.49 | 2.16 | 1.38 | 6.95 | 4.98 | 2.50 | 2.08 | |
| Growth | +27.0% | +12.8% | −21.7% | −13.3% | −36.1% | +403.6% | −28.3% | −49.8% | −16.8% | |
| 146.1 | 146.3 | 146.5 | 146.2 | 146.4 | 145.5 | 144.5 | 144.9 | 142.2 | 138.9 | |
| 146.6 | 147.0 | 147.3 | 147.1 | 147.1 | 145.9 | 145.2 | 145.6 | 142.7 | 139.1 | |
| Growth | +0.3% | +0.2% | −0.1% | +0.0% | −0.8% | −0.5% | +0.3% | −2.0% | −2.5% | |