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 | 1,741.6 | 1,628.4 | 1,653.9 | 1,487.1 | 1,300.3 | 1,642.9 | 1,704.0 | 1,589.7 | 1,625.5 | 1,581.9 |
| Growth | −6.5% | +1.6% | −10.1% | −12.6% | +26.3% | +3.7% | −6.7% | +2.3% | −2.7% | |
| Operating income | 89.2 | 55.6 | 25.0 | −88.5 | −22.7 | 97.4 | 106.3 | 14.5 | 15.8 | 15.2 |
| Net income | 52.3 | −5.0 | 15.6 | −43.8 | −11.0 | 80.9 | 86.3 | 12.1 | −1.9 | 56.7 |
| Growth | −109.6% | −380.8% | +6.7% | −86.0% | −115.7% | |||||
| EPS, diluted | 1.47 | −0.14 | 0.43 | −1.27 | −0.32 | 2.27 | 2.49 | 0.40 | −0.07 | 2.34 |
| Growth | −109.5% | −395.3% | +9.7% | −83.9% | −117.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 5.1% | 3.4% | 1.5% | −6.0% | −1.7% | 5.9% | 6.2% | 0.9% | 1.0% | 1.0% |
| Net margin | 3.0% | −0.3% | 0.9% | −2.9% | −0.8% | 4.9% | 5.1% | 0.8% | −0.1% | 3.6% |
| Free cash flow margin | 4.3% | 1.2% | 1.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 141.4 | 141.5 | 116.4 | 2.1 | 71.0 | 226.0 | 148.9 | 154.6 | 124.2 | 50.9 |
| Capital expenditure | −65.7 | −121.5 | −95.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 75.7 | 20.0 | 21.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −73.6% | +7.0% | ||||||||
| Buybacks | −6.9 | −27.3 | −8.5 | −35.5 | 0.0 | −33.4 | −132.1 | −158.2 | −70.0 | −265.9 |
| Dividends paid | −20.8 | −21.1 | −21.1 | −20.8 | −20.6 | −20.7 | −25.6 | −24.7 | −22.6 | −20.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 444.1 | 391.9 | 334.1 | 393.8 | 366.5 | 316.6 | 224.5 | 113.7 | 124.0 | 134.9 |
| Total debt | 0.0 | 0.0 | 0.0 | 210.6 | 7.3 | 0.0 | 0.0 | 0.0 | 250.0 | 75.0 |
| Net cash (debt) | 444.1 | 391.9 | 334.1 | 183.2 | 359.2 | 316.6 | 224.5 | 113.7 | −126.0 | 59.9 |
| Shareholders’ equity | 1,307.9 | 1,320.8 | 1,271.5 | 1,179.2 | 1,180.8 | 1,217.0 | 1,162.9 | 1,018.1 | 946.5 | 750.8 |
| Debt to equity | 0.00 | 0.00 | 0.00 | 0.18 | 0.01 | 0.00 | 0.00 | 0.00 | 0.26 | 0.10 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 May 2017 | FY2018 31 May 2018 | FY2019 31 May 2019 | FY2020 31 May 2020 | FY2021 31 May 2021 | FY2022 31 May 2022 | FY2023 31 May 2023 | FY2024 31 May 2024 | FY2025 31 May 2025 | FY2026 31 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 444.1 | 391.9 | 334.1 | 393.8 | 366.5 | 316.6 | 224.5 | 113.7 | 124.0 | 134.9 | |
| 199.2 | 204.9 | 250.1 | 239.8 | 256.1 | 299.4 | 278.0 | 235.0 | 273.4 | 236.4 | |
| 282.5 | 294.9 | 323.7 | 270.6 | 269.7 | 281.4 | 334.5 | 264.2 | 250.2 | 265.0 | |
| 475.3 | 555.6 | 577.7 | 576.9 | 556.9 | 517.0 | 521.4 | 511.9 | 516.3 | 201.6 | |
| 118.9 | 119.2 | 125.2 | 124.9 | 126.3 | 125.3 | 132.7 | 132.8 | 198.9 | 199.4 | |
| 1,760.4 | 1,825.4 | 1,878.5 | 2,033.6 | 2,008.3 | 1,940.8 | 1,866.7 | 1,671.2 | 1,950.1 | 1,728.1 | |
| Growth | +3.7% | +2.9% | +8.3% | −1.2% | −3.4% | −3.8% | −10.5% | +16.7% | −11.4% | |
| Liabilities | ||||||||||
| 0.0 | 0.0 | 0.0 | 210.6 | 7.3 | 0.0 | 0.0 | 0.0 | 250.0 | 75.0 | |
| calc | 0.0 | 0.0 | 0.0 | 210.6 | 7.3 | 0.0 | 0.0 | 0.0 | 250.0 | 75.0 |
| Equity | ||||||||||
| 1,091.2 | 1,065.2 | 1,012.6 | 948.0 | 916.4 | 976.5 | 1,035.6 | 1,023.7 | 999.7 | 1,037.6 | |
| 1,307.9 | 1,320.8 | 1,271.5 | 1,179.2 | 1,180.8 | 1,217.0 | 1,162.9 | 1,018.1 | 946.5 | 750.8 | |
| Growth | +1.0% | −3.7% | −7.3% | +0.1% | +3.1% | −4.4% | −12.5% | −7.0% | −20.7% | |
| Per share and net cash | ||||||||||
| calc | 444.1 | 391.9 | 334.1 | 183.2 | 359.2 | 316.6 | 224.5 | 113.7 | −126.0 | 59.9 |
| n/a | 33.3 | 33.4 | 32.6 | 32.7 | 32.5 | 30.0 | 27.4 | 24.2 | 17.9 | |
| calc | n/a | 39.66 | 38.07 | 36.17 | 36.11 | 37.45 | 38.76 | 37.16 | 39.11 | 41.94 |
Lines marked calc are worked out here from filed figures; point at one for how.