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 | 1,718.5 | 1,796.1 | 1,800.1 | 1,831.5 | 1,941.5 | 2,082.9 | 2,019.9 | 1,873.0 | 1,677.6 | 1,676.5 |
| Growth | +4.5% | +0.2% | +1.7% | +6.0% | +7.3% | −3.0% | −7.3% | −10.4% | −0.1% | |
| Operating income | 211.5 | 231.5 | 224.0 | −54.3 | 185.5 | 219.3 | 55.9 | 52.3 | 221.4 | 276.9 |
| Net income | 113.6 | 192.2 | 168.3 | −74.3 | 148.3 | 148.3 | 17.2 | −200.3 | 84.2 | 221.6 |
| Growth | +69.1% | −12.4% | −144.1% | +0.0% | −88.4% | −1,262.4% | +163.3% | |||
| EPS, diluted | 1.95 | 3.32 | 2.91 | −1.32 | 2.63 | 2.62 | 0.31 | −3.65 | 1.53 | 4.16 |
| Growth | +70.3% | −12.3% | −145.4% | −0.4% | −88.2% | −1,277.4% | +171.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.2% | 70.4% | 69.2% | 67.7% | 67.8% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 12.3% | 12.9% | 12.4% | −3.0% | 9.6% | 10.5% | 2.8% | 2.8% | 13.2% | 16.5% |
| Net margin | 6.6% | 10.7% | 9.3% | −4.1% | 7.6% | 7.1% | 0.9% | −10.7% | 5.0% | 13.2% |
| Free cash flow margin | 12.2% | 14.9% | 9.6% | 10.9% | 14.6% | 12.0% | 9.7% | 7.0% | 8.4% | 12.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 314.9 | 382.3 | 250.8 | 288.4 | 359.9 | 339.1 | 277.1 | 207.6 | 202.6 | 260.5 |
| Capital expenditure | −105.1 | −114.2 | −77.2 | −88.6 | −77.4 | −88.8 | −81.2 | −76.1 | −61.5 | −51.2 |
| Free cash flow | 209.8 | 268.1 | 173.7 | 199.8 | 282.5 | 250.3 | 195.9 | 131.6 | 141.1 | 209.4 |
| Growth | +27.8% | −35.2% | +15.1% | +41.4% | −11.4% | −21.7% | −32.8% | +7.3% | +48.4% | |
| Buybacks | −50.3 | −39.7 | −60.0 | −46.6 | −15.8 | −30.0 | −35.0 | −45.1 | −60.4 | −100.1 |
| Dividends paid | −71.5 | −73.5 | −75.8 | −76.7 | −76.9 | −77.2 | −77.3 | −77.0 | −76.1 | −74.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 58.5 | 169.8 | 92.9 | 202.5 | 93.8 | 100.4 | 106.7 | 83.2 | 85.9 | 75.6 |
| Total debt | 365.0 | 360.0 | 478.8 | 775.0 | 821.6 | 787.0 | 748.3 | 774.6 | 799.4 | 683.4 |
| Net cash (debt) | −306.5 | −190.2 | −385.9 | −572.6 | −727.8 | −686.6 | −641.6 | −691.3 | −713.6 | −607.8 |
| Shareholders’ equity | 1,003.1 | 1,190.6 | 1,181.3 | 933.6 | 1,091.3 | 1,142.3 | 1,045.0 | 739.7 | 752.2 | 848.2 |
| Debt to equity | 0.36 | 0.30 | 0.41 | 0.83 | 0.75 | 0.69 | 0.72 | 1.05 | 1.06 | 0.81 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Apr 2017 | FY2018 30 Apr 2018 | FY2019 30 Apr 2019 | FY2020 30 Apr 2020 | FY2021 30 Apr 2021 | FY2022 30 Apr 2022 | FY2023 30 Apr 2023 | FY2024 30 Apr 2024 | FY2025 30 Apr 2025 | FY2026 30 Apr 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 314.9 | 382.3 | 250.8 | 288.4 | 359.9 | 339.1 | 277.1 | 207.6 | 202.6 | 260.5 | |
| Growth | +21.4% | −34.4% | +15.0% | +24.8% | −5.8% | −18.3% | −25.1% | −2.4% | +28.6% | |
| 156.6 | 154.0 | 161.2 | 175.1 | 200.2 | 215.2 | 213.3 | 177.0 | 147.1 | 143.5 | |
| Investment | ||||||||||
| −105.1 | −114.2 | −77.2 | −88.6 | −77.4 | −88.8 | −81.2 | −76.1 | −61.5 | −51.2 | |
| calc | 209.8 | 268.1 | 173.7 | 199.8 | 282.5 | 250.3 | 195.9 | 131.6 | 141.1 | 209.4 |
| Growth | +27.8% | −35.2% | +15.1% | +41.4% | −11.4% | −21.7% | −32.8% | +7.3% | +48.4% | |
| calc | 3.61 | 4.63 | 3.00 | 3.56 | 5.00 | 4.42 | 3.48 | 2.39 | 2.57 | 3.93 |
| −243.0 | −177.4 | −301.5 | −346.7 | −433.2 | −194.0 | −98.4 | −106.6 | −94.0 | 28.1 | |
| Financing | ||||||||||
| −346.2 | −96.8 | −17.6 | 172.7 | −47.1 | −131.6 | −168.6 | −107.2 | −125.3 | −298.3 | |
| −71.5 | −73.5 | −75.8 | −76.7 | −76.9 | −77.2 | −77.3 | −77.0 | −76.1 | −74.4 | |
| −50.3 | −39.7 | −60.0 | −46.6 | −15.8 | −30.0 | −35.0 | −45.1 | −60.4 | −100.1 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.