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 | 2,278.2 | 2,381.2 | 2,567.2 | 2,486.6 | 2,465.1 | 3,946.0 | 4,087.1 | 3,628.4 | 3,669.9 | 3,841.7 |
| Growth | +4.5% | +7.8% | −3.1% | −0.9% | +60.1% | +3.6% | −11.2% | +1.1% | +4.7% | |
| Operating income | 191.1 | 178.9 | 203.5 | −37.9 | 232.5 | 39.8 | 122.3 | 167.2 | 50.5 | 198.3 |
| Net income | 123.9 | 128.1 | 160.5 | −8.7 | 174.6 | −27.1 | 42.1 | 82.3 | −36.9 | 91.5 |
| Growth | +3.4% | +25.3% | −105.4% | −115.5% | +95.5% | −144.8% | ||||
| EPS, diluted | 2.05 | 2.12 | 2.70 | −0.15 | 2.94 | −0.37 | 0.55 | 1.11 | −0.54 | 1.32 |
| Growth | +3.4% | +27.4% | −105.6% | −112.6% | +101.8% | −148.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.9% | 36.7% | 36.2% | 36.6% | 38.6% | 34.3% | 35.0% | 39.1% | 38.8% | 38.8% |
| Operating margin | 8.4% | 7.5% | 7.9% | −1.5% | 9.4% | 1.0% | 3.0% | 4.6% | 1.4% | 5.2% |
| Net margin | 5.4% | 5.4% | 6.3% | −0.3% | 7.1% | −0.7% | 1.0% | 2.3% | −1.0% | 2.4% |
| Free cash flow margin | 5.0% | 4.0% | 5.1% | 6.1% | 11.1% | −2.7% | 1.9% | 7.5% | 2.8% | 2.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 202.1 | 166.5 | 216.4 | 221.8 | 332.3 | −11.9 | 162.9 | 352.3 | 209.3 | 199.9 |
| Capital expenditure | −87.3 | −70.6 | −85.8 | −69.0 | −59.8 | −94.7 | −83.3 | −78.4 | −107.6 | −122.3 |
| Free cash flow | 114.8 | 95.9 | 130.6 | 152.8 | 272.5 | −106.6 | 79.6 | 273.9 | 101.7 | 77.6 |
| Growth | −16.5% | +36.2% | +17.0% | +78.3% | −139.1% | +244.1% | −62.9% | −23.7% | ||
| Buybacks | −23.7 | −46.5 | −47.9 | −26.6 | −0.9 | −16.2 | −16.0 | −138.2 | −84.9 | n/a |
| Dividends paid | −39.4 | −42.4 | −45.6 | −36.4 | −34.5 | −54.5 | −57.1 | −55.6 | −51.7 | −51.1 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 96.2 | 203.9 | 159.2 | 454.0 | 396.4 | 230.3 | 223.5 | 230.4 | 193.7 | 167.7 |
| Total debt | 199.9 | 275.0 | 281.9 | 539.9 | 274.9 | 1,379.2 | 1,365.1 | n/a | n/a | n/a |
| Net cash (debt) | −103.7 | −71.1 | −122.7 | −85.9 | 121.5 | −1,148.9 | −1,141.6 | n/a | n/a | n/a |
| Shareholders’ equity | 587.5 | 664.6 | 719.2 | 652.4 | 860.5 | 1,427.1 | 1,432.6 | 1,385.1 | 1,275.8 | 1,342.6 |
| Debt to equity | 0.34 | 0.41 | 0.39 | 0.83 | 0.32 | 0.97 | 0.95 | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 3 Jun 2017 | FY2018 2 Jun 2018 | FY2019 1 Jun 2019 | FY2020 30 May 2020 | FY2021 29 May 2021 | FY2022 28 May 2022 | FY2023 3 Jun 2023 | FY2024 1 Jun 2024 | FY2025 31 May 2025 | FY2026 30 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 96.2 | 203.9 | 159.2 | 454.0 | 396.4 | 230.3 | 223.5 | 230.4 | 193.7 | 167.7 | |
| 186.6 | 217.4 | 218.0 | 180.0 | 204.7 | 348.9 | 334.1 | 308.3 | 350.2 | 357.4 | |
| 152.4 | 162.4 | 184.2 | 197.3 | 228.6 | 587.3 | 487.4 | 428.6 | 447.5 | 488.4 | |
| 314.6 | 331.4 | 348.6 | 330.8 | 327.2 | 581.5 | 536.3 | 492.0 | 496.1 | 511.3 | |
| 304.5 | 304.1 | 303.8 | 346.0 | 364.2 | 1,226.2 | 1,221.7 | 1,226.3 | 1,152.4 | 1,161.3 | |
| 1,306.3 | 1,479.5 | 1,569.3 | 2,053.9 | 2,076.8 | 4,514.0 | 4,274.8 | 4,043.6 | 3,950.2 | 4,000.5 | |
| Growth | +13.3% | +6.1% | +30.9% | +1.1% | +117.4% | −5.3% | −5.4% | −2.3% | +1.3% | |
| Liabilities | ||||||||||
| 199.9 | 275.0 | 281.9 | 539.9 | 274.9 | 1,379.2 | 1,365.1 | n/a | n/a | n/a | |
| calc | 199.9 | 275.0 | 281.9 | 539.9 | 274.9 | 1,379.2 | 1,365.1 | n/a | n/a | n/a |
| 694.0 | 784.2 | 829.5 | 1,360.5 | 1,139.3 | 2,980.0 | 2,734.6 | 2,584.6 | 2,615.1 | 2,594.6 | |
| Equity | ||||||||||
| 519.5 | 598.3 | 712.7 | 683.9 | 819.3 | 693.3 | 676.1 | 738.4 | 665.1 | 704.0 | |
| 587.5 | 664.6 | 719.2 | 652.4 | 860.5 | 1,427.1 | 1,432.6 | 1,385.1 | 1,275.8 | 1,342.6 | |
| Growth | +13.1% | +8.2% | −9.3% | +31.9% | +65.8% | +0.4% | −3.3% | −7.9% | +5.2% | |
| Per share and net cash | ||||||||||
| calc | −103.7 | −71.1 | −122.7 | −85.9 | 121.5 | −1,148.9 | −1,141.6 | n/a | n/a | n/a |
| 59.7 | 59.2 | 58.8 | 58.8 | 59.0 | 75.8 | 75.7 | 70.4 | 67.8 | 68.2 | |
| calc | 9.84 | 11.22 | 12.23 | 11.10 | 14.58 | 18.82 | 18.93 | 19.68 | 18.82 | 19.69 |
Lines marked calc are worked out here from filed figures; point at one for how.