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 | n/a | 6,953.9 | 8,689.2 | 7,584.0 | 5,227.0 | 7,947.9 | 5,679.0 | 4,153.3 | 3,469.2 | 3,156.2 |
| Growth | +25.0% | −12.7% | −31.1% | +52.1% | −28.5% | −26.9% | −16.5% | −9.0% | ||
| Operating income | 205.9 | 187.3 | 126.7 | −3.3 | −390.8 | 83.0 | 244.0 | 161.9 | 329.4 | 94.7 |
| Net income | 137.0 | −70.9 | 360.0 | −397.0 | −639.8 | −184.8 | 51.4 | −143.8 | 39.4 | −142.3 |
| Growth | −151.7% | −210.3% | −379.8% | −461.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 2.7% | 1.5% | −0.0% | −7.5% | 1.0% | 4.3% | 3.9% | 9.5% | 3.0% |
| Net margin | n/a | −1.0% | 4.1% | −5.2% | −12.2% | −2.3% | 0.9% | −3.5% | 1.1% | −4.5% |
| Free cash flow margin | n/a | 0.1% | −1.4% | −1.2% | 2.2% | 0.8% | 5.2% | 5.4% | 1.5% | 4.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −25.0 | 138.0 | 337.3 | 464.1 | 304.0 | 205.8 | 445.2 | 376.2 | 297.5 | 366.0 |
| Capital expenditure | −344.9 | −133.8 | −455.6 | −555.7 | −186.8 | −142.4 | −147.8 | −152.3 | −245.8 | −221.3 |
| Free cash flow | −370.0 | 4.2 | −118.3 | −91.7 | 117.2 | 63.5 | 297.4 | 223.9 | 51.6 | 144.7 |
| Growth | −2,913.5% | −45.8% | +368.5% | −24.7% | −76.9% | +180.1% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −0.1 | −0.1 | −2.1 | −47.6 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.8 | 22.1 | 18.6 | 22.7 | 4.8 | 3.8 | 5.4 | 38.9 | 5.6 | 8.5 |
| Total debt | 3,026.5 | 2,706.5 | 2,172.8 | 3,169.3 | 3,379.0 | 3,352.8 | 2,857.8 | 2,850.8 | 2,970.5 | 3,234.6 |
| Net cash (debt) | −3,018.7 | −2,684.4 | −2,154.2 | −3,146.6 | −3,374.1 | −3,349.0 | −2,852.4 | −2,811.9 | −2,964.9 | −3,226.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Mar 2017 | FY2018 31 Mar 2018 | FY2019 31 Mar 2019 | FY2020 31 Mar 2020 | FY2021 31 Mar 2021 | FY2022 31 Mar 2022 | FY2023 31 Mar 2023 | FY2024 31 Mar 2024 | FY2025 31 Mar 2025 | FY2026 31 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 7.8 | 22.1 | 18.6 | 22.7 | 4.8 | 3.8 | 5.4 | 38.9 | 5.6 | 8.5 | |
| 800.6 | 1,026.8 | 998.2 | 566.8 | 725.9 | 1,123.2 | 1,034.0 | n/a | n/a | n/a | |
| 561.4 | 551.3 | 136.1 | 69.6 | 158.5 | 251.3 | 142.6 | 106.6 | 69.9 | 67.4 | |
| 1,790.3 | 1,518.6 | 1,828.9 | 2,851.6 | 2,706.9 | 2,462.4 | 2,223.4 | 2,095.4 | 2,066.8 | 2,091.7 | |
| 1,321.3 | 1,170.5 | 1,110.5 | 993.6 | 744.4 | 744.4 | 712.4 | 617.2 | 599.3 | 351.5 | |
| 6,320.4 | 6,151.1 | 5,902.5 | 6,498.7 | 5,947.3 | 6,070.3 | 5,456.1 | 5,020.1 | 4,609.4 | 4,175.5 | |
| Growth | −2.7% | −4.0% | +10.1% | −8.5% | +2.1% | −10.1% | −8.0% | −8.2% | −9.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 2.2 | 2.4 | 0.0 | 7.0 | 8.8 | 11.5 | |
| 3,026.5 | 2,706.5 | 2,172.8 | 3,169.3 | 3,376.8 | 3,350.5 | 2,857.8 | 2,843.8 | 2,961.7 | 3,223.1 | |
| calc | 3,026.5 | 2,706.5 | 2,172.8 | 3,169.3 | 3,379.0 | 3,352.8 | 2,857.8 | 2,850.8 | 2,970.5 | 3,234.6 |
| Per share and net cash | ||||||||||
| calc | −3,018.7 | −2,684.4 | −2,154.2 | −3,146.6 | −3,374.1 | −3,349.0 | −2,852.4 | −2,811.9 | −2,964.9 | −3,226.1 |
| 120.8 | 121.6 | 126.0 | 128.8 | 129.6 | 130.7 | 131.9 | 132.5 | 132.0 | 124.8 | |
Lines marked calc are worked out here from filed figures; point at one for how.