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 | 6,652.8 | 6,182.3 | 6,313.0 | 6,159.8 | 4,400.8 | 6,218.5 | 6,443.6 | 6,631.4 | 7,079.0 | 8,114.5 |
| Growth | −7.1% | +2.1% | −2.4% | −28.6% | +41.3% | +3.6% | +2.9% | +6.7% | +14.6% | |
| Operating income | −92.3 | 498.2 | 561.8 | 317.0 | −43.6 | 798.4 | 704.2 | 756.4 | 932.1 | 1,179.2 |
| Net income | −99.3 | 162.8 | 430.9 | 384.3 | −121.1 | 600.1 | 522.7 | 646.3 | 742.9 | 941.1 |
| Growth | +164.7% | −10.8% | −131.5% | −12.9% | +23.6% | +14.9% | +26.7% | |||
| EPS, diluted | −1.20 | 1.97 | 5.27 | 4.98 | −1.65 | 8.07 | 7.58 | 9.71 | 11.61 | 15.11 |
| Growth | +167.5% | −5.5% | −133.1% | −6.1% | +28.1% | +19.6% | +30.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.9% | 60.7% | 61.6% | 59.3% | 65.0% | 66.7% | 64.7% | 66.8% | 68.6% | 69.9% |
| Operating margin | −1.4% | 8.1% | 8.9% | 5.1% | −1.0% | 12.8% | 10.9% | 11.4% | 13.2% | 14.5% |
| Net margin | −1.5% | 2.6% | 6.8% | 6.2% | −2.8% | 9.7% | 8.1% | 9.7% | 10.5% | 11.6% |
| Free cash flow margin | 10.0% | 13.2% | 9.3% | 7.9% | 6.2% | 8.8% | 3.0% | 13.6% | 14.4% | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 952.6 | 975.1 | 783.8 | 754.6 | 380.9 | 715.9 | 411.0 | 1,069.7 | 1,235.1 | 1,154.2 |
| Capital expenditure | −284.0 | −161.6 | −197.7 | −270.3 | −107.8 | −166.9 | −217.5 | −164.8 | −216.2 | n/a |
| Free cash flow | 668.6 | 813.5 | 586.1 | 484.3 | 273.1 | 549.0 | 193.5 | 904.9 | 1,018.9 | n/a |
| Growth | +21.7% | −28.0% | −17.4% | −43.6% | +101.0% | −64.8% | +367.6% | +12.6% | ||
| Buybacks | −215.2 | −17.1 | −502.6 | −694.8 | −37.7 | −492.6 | −488.6 | −449.7 | −480.9 | −623.8 |
| Dividends paid | −164.8 | −162.4 | −190.7 | −203.9 | −49.8 | −150.0 | −198.3 | −194.6 | −201.1 | −216.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 668.3 | 1,304.6 | 584.1 | 1,620.4 | 2,579.0 | 1,863.8 | 1,529.3 | 1,662.2 | 1,922.5 | 1,988.0 |
| Total debt | 588.2 | 586.1 | 689.1 | 696.0 | 1,632.9 | 1,636.3 | 1,138.5 | 1,140.5 | 1,142.6 | 1,238.9 |
| Net cash (debt) | 80.1 | 718.5 | −105.0 | 924.4 | 946.1 | 227.5 | 390.8 | 521.7 | 779.9 | 749.1 |
| Shareholders’ equity | 3,299.6 | 3,457.4 | 3,287.2 | 2,693.1 | 2,604.4 | 2,536.0 | 2,430.5 | 2,450.3 | 2,588.5 | 2,841.4 |
| Debt to equity | 0.18 | 0.17 | 0.21 | 0.26 | 0.63 | 0.65 | 0.47 | 0.47 | 0.44 | 0.44 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Apr 2017 | FY2018 31 Mar 2018 | FY2019 30 Mar 2019 | FY2020 28 Mar 2020 | FY2021 27 Mar 2021 | FY2022 2 Apr 2022 | FY2023 1 Apr 2023 | FY2024 30 Mar 2024 | FY2025 29 Mar 2025 | FY2026 28 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 668.3 | 1,304.6 | 584.1 | 1,620.4 | 2,579.0 | 1,863.8 | 1,529.3 | 1,662.2 | 1,922.5 | 1,988.0 | |
| 450.2 | 421.4 | 398.1 | 277.1 | 451.5 | 405.4 | 447.7 | 446.5 | 459.5 | 491.7 | |
| 791.5 | 761.3 | 817.8 | 736.2 | 759.0 | 977.3 | 1,071.3 | 902.2 | 949.6 | 1,014.3 | |
| 1,316.0 | 1,186.3 | 1,039.2 | 979.5 | 1,014.0 | 969.5 | 955.5 | 850.4 | 846.4 | 1,070.6 | |
| 904.6 | 950.5 | 919.6 | 915.5 | 934.6 | 908.7 | 898.9 | 888.1 | 888.5 | 904.2 | |
| 5,652.0 | 6,143.3 | 5,942.8 | 7,279.9 | 7,887.5 | 7,724.7 | 6,789.5 | 6,602.6 | 7,047.3 | 7,739.5 | |
| Growth | +8.7% | −3.3% | +22.5% | +8.3% | −2.1% | −12.1% | −2.8% | +6.7% | +9.8% | |
| Liabilities | ||||||||||
| 0.0 | 298.1 | 0.0 | 299.6 | 0.0 | 499.8 | 0.0 | 0.0 | 399.7 | 0.0 | |
| 588.2 | 288.0 | 689.1 | 396.4 | 1,632.9 | 1,136.5 | 1,138.5 | 1,140.5 | 742.9 | 1,238.9 | |
| calc | 588.2 | 586.1 | 689.1 | 696.0 | 1,632.9 | 1,636.3 | 1,138.5 | 1,140.5 | 1,142.6 | 1,238.9 |
| 2,352.4 | 2,685.9 | 2,655.6 | 4,586.8 | 5,283.1 | 5,188.7 | 4,359.0 | 4,152.3 | 4,458.8 | 4,898.1 | |
| Equity | ||||||||||
| 5,751.9 | 5,752.2 | 5,979.1 | 5,994.0 | 5,872.9 | 6,274.9 | 6,598.2 | 7,051.6 | 7,590.1 | 8,310.6 | |
| 3,299.6 | 3,457.4 | 3,287.2 | 2,693.1 | 2,604.4 | 2,536.0 | 2,430.5 | 2,450.3 | 2,588.5 | 2,841.4 | |
| Growth | +4.8% | −4.9% | −18.1% | −3.3% | −2.6% | −4.2% | +0.8% | +5.6% | +9.8% | |
| Per share and net cash | ||||||||||
| calc | 80.1 | 718.5 | −105.0 | 924.4 | 946.1 | 227.5 | 390.8 | 521.7 | 779.9 | 749.1 |
Lines marked calc are worked out here from filed figures; point at one for how.