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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 57.1 | 55.6 | 12.2 | 1,364.0 | 783.5 | 525.0 | 304.8 | 71.4 | 70.7 | 68.2 | |
| 185.2 | 225.9 | 340.1 | 342.1 | 366.9 | 447.3 | n/a | n/a | n/a | n/a | |
| 525.0 | 549.7 | 498.3 | 486.7 | 513.5 | 574.4 | 932.0 | 1,138.6 | 1,035.4 | 968.5 | |
| 1,271.2 | 1,420.8 | 1,597.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 133.0 | 135.1 | 205.9 | 303.8 | 334.5 | 318.0 | 1,040.7 | 1,059.9 | 1,090.2 | 1,130.1 | |
| 2,485.6 | 2,752.6 | 3,048.1 | 4,662.3 | 4,209.4 | 4,139.8 | 6,519.8 | 7,367.0 | 7,392.6 | 7,380.1 | |
| Growth | +10.7% | +10.7% | +53.0% | −9.7% | −1.7% | +57.5% | +13.0% | +0.3% | −0.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3,836.7 | 3,772.2 | 3,675.3 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3,836.7 | 3,772.2 | 3,675.3 |
| Equity | ||||||||||
| 121.0 | 426.4 | 803.6 | 1,064.6 | 1,244.6 | 1,305.5 | 2,160.7 | 2,699.8 | 2,848.9 | 2,929.7 | |
| −647.2 | −334.8 | −4.6 | 240.0 | 480.6 | 360.5 | 1,411.3 | 1,787.8 | 1,737.7 | 1,824.9 | |
| Growth | +100.3% | −25.0% | +291.5% | +26.7% | −2.8% | +5.0% | ||||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −3,765.3 | −3,701.5 | −3,607.1 |
| 146.1 | 146.4 | 146.1 | 146.0 | 146.2 | 144.1 | 145.7 | 143.7 | 139.3 | 137.5 | |
| calc | −4.43 | −2.29 | −0.03 | 1.64 | 3.29 | 2.50 | 9.69 | 12.44 | 12.47 | 13.27 |
Lines marked calc are worked out here from filed figures; point at one for how.