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 | 865.3 | 1,016.9 | 1,161.7 | 1,284.5 | 1,898.1 | 1,691.7 | 1,940.5 | 1,928.5 | 2,573.5 | 3,274.2 |
| Growth | +17.5% | +14.2% | +10.6% | +47.8% | −10.9% | +14.7% | −0.6% | +33.4% | +27.2% | |
| Operating income | 289.8 | 326.1 | 394.3 | 478.2 | 742.6 | 462.3 | 544.6 | 499.0 | 836.3 | 1,185.4 |
| Net income | 257.5 | 196.3 | 322.7 | 380.3 | 616.6 | 378.7 | 407.6 | 350.0 | 711.9 | 960.3 |
| Growth | −23.8% | +64.4% | +17.9% | +62.1% | −38.6% | +7.7% | −14.1% | +103.4% | +34.9% | |
| EPS, diluted | 3.09 | 2.51 | 4.51 | 5.80 | 9.78 | 6.13 | 6.74 | 5.79 | 11.76 | 15.85 |
| Growth | −18.8% | +79.7% | +28.6% | +68.6% | −37.3% | +10.0% | −14.1% | +103.1% | +34.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 45.7% | 43.6% | 46.3% | 47.3% | 48.1% | 39.6% | 39.2% | 38.4% | 43.4% | 46.2% |
| Operating margin | 33.5% | 32.1% | 33.9% | 37.2% | 39.1% | 27.3% | 28.1% | 25.9% | 32.5% | 36.2% |
| Net margin | 29.8% | 19.3% | 27.8% | 29.6% | 32.5% | 22.4% | 21.0% | 18.1% | 27.7% | 29.3% |
| Free cash flow margin | 12.1% | 31.8% | 17.9% | 33.4% | 31.3% | 21.1% | −8.6% | 27.5% | 24.4% | 27.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 112.0 | 332.0 | 259.3 | 460.3 | 612.0 | 370.3 | −145.4 | 541.5 | 640.0 | 928.7 |
| Capital expenditure | −7.2 | −9.1 | −51.7 | −30.6 | −18.3 | −13.5 | −20.9 | −12.0 | −12.6 | −19.7 |
| Free cash flow | 104.8 | 322.9 | 207.6 | 429.7 | 593.7 | 356.8 | −166.4 | 529.5 | 627.4 | 908.9 |
| Growth | +208.1% | −35.7% | +107.0% | +38.2% | −39.9% | −146.6% | +18.5% | +44.9% | ||
| Buybacks | −105.2 | −445.0 | −468.2 | −700.1 | −219.8 | −618.1 | 0.0 | 0.0 | n/a | n/a |
| Dividends paid | 0.0 | 0.0 | −71.4 | −78.7 | −100.8 | −148.1 | −145.0 | −145.1 | −145.2 | −193.6 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 604.2 | 666.7 | 238.1 | 142.6 | 249.4 | 136.2 | 114.8 | 126.3 | 149.7 | 522.6 |
| Total debt | 241.8 | 460.4 | 464.7 | 628.4 | 467.0 | 762.6 | 1,041.4 | 669.9 | 0.0 | n/a |
| Net cash (debt) | 362.4 | 206.3 | −226.6 | −485.8 | −217.6 | −626.4 | −926.6 | −543.5 | 149.7 | n/a |
| Shareholders’ equity | 601.8 | 315.7 | 99.3 | −295.5 | 2.7 | −382.9 | −115.7 | 95.1 | 668.3 | 1,440.2 |
| Debt to equity | 0.40 | 1.46 | 4.68 | n/a | 173.04 | n/a | n/a | 7.05 | 0.00 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Jun 2017 | FY2018 30 Jun 2018 | FY2019 30 Jun 2019 | FY2020 30 Jun 2020 | FY2021 30 Jun 2021 | FY2022 30 Jun 2022 | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 30 Jun 2025 | FY2026 30 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 604.2 | 666.7 | 238.1 | 142.6 | 249.4 | 136.2 | 114.8 | 126.3 | 149.7 | 522.6 | |
| 140.6 | 174.5 | 156.0 | 142.2 | 172.3 | 119.6 | 167.8 | 169.1 | 244.6 | 301.7 | |
| 142.0 | 102.2 | 264.3 | 285.9 | 233.8 | 262.4 | 737.1 | 462.0 | 675.1 | 780.4 | |
| 12.9 | 14.3 | 13.6 | 78.5 | 79.1 | 80.2 | 86.8 | 81.1 | 73.5 | 75.9 | |
| 972.7 | 1,022.6 | 875.9 | 737.5 | 891.0 | 844.7 | 1,406.4 | 1,154.4 | 1,466.5 | 2,198.2 | |
| Growth | +5.1% | −14.3% | −15.8% | +20.8% | −5.2% | +66.5% | −17.9% | +27.0% | +49.9% | |
| Liabilities | ||||||||||
| 241.8 | 460.4 | 464.7 | 628.4 | 467.0 | 762.6 | 1,041.4 | 669.9 | 0.0 | n/a | |
| calc | 241.8 | 460.4 | 464.7 | 628.4 | 467.0 | 762.6 | 1,041.4 | 669.9 | 0.0 | n/a |
| 370.9 | 706.8 | 776.6 | 1,032.9 | 888.3 | 1,227.6 | 1,522.1 | 1,059.4 | 798.2 | 757.9 | |
| Equity | ||||||||||
| 601.2 | 315.3 | 98.8 | −296.0 | 2.6 | −383.1 | −120.5 | 84.4 | 651.1 | 1,417.8 | |
| 601.8 | 315.7 | 99.3 | −295.5 | 2.7 | −382.9 | −115.7 | 95.1 | 668.3 | 1,440.2 | |
| Growth | −47.5% | −68.6% | −397.6% | −14,285.8% | +603.0% | +115.5% | ||||
| Per share and net cash | ||||||||||
| calc | 362.4 | 206.3 | −226.6 | −485.8 | −217.6 | −626.4 | −926.6 | −543.5 | 149.7 | n/a |
| 80.3 | 74.1 | 69.5 | 63.7 | 62.6 | 60.4 | 60.4 | 60.5 | 60.5 | 60.5 | |
| calc | 7.50 | 4.26 | 1.43 | −4.64 | 0.04 | −6.34 | −1.91 | 1.57 | 11.05 | 23.80 |
Lines marked calc are worked out here from filed figures; point at one for how.