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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 5,453.6 | 6,442.2 | 6,498.6 | 5,987.6 | 6,228.6 | 7,806.6 | 8,096.4 | 8,359.4 | 8,745.9 |
| Growth | +18.1% | +0.9% | −7.9% | +4.0% | +25.3% | +3.7% | +3.2% | +4.6% | ||
| Operating income | 54.7 | 101.9 | 138.6 | 208.3 | 95.7 | 206.3 | 348.8 | 409.5 | 212.0 | 311.7 |
| Net income | 57.2 | 3.8 | 97.8 | 127.4 | 0.3 | 126.3 | 230.4 | 251.3 | 81.4 | 162.4 |
| Growth | −93.4% | +2,473.7% | +30.3% | −99.8% | +42,000.0% | +82.4% | +9.1% | −67.6% | +99.5% | |
| EPS, diluted | 1.01 | 0.07 | 1.47 | 1.90 | 0.00 | 1.86 | 3.41 | 3.79 | 1.28 | 2.59 |
| Growth | −93.1% | +2,000.0% | +29.3% | −100.0% | +83.3% | +11.1% | −66.2% | +102.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 1.9% | 2.2% | 3.2% | 1.6% | 3.3% | 4.5% | 5.1% | 2.5% | 3.6% |
| Net margin | n/a | 0.1% | 1.5% | 2.0% | 0.0% | 2.0% | 3.0% | 3.1% | 1.0% | 1.9% |
| Free cash flow margin | n/a | −0.9% | 4.2% | 3.1% | 7.0% | 4.5% | −0.4% | 2.4% | 2.0% | 1.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 83.5 | 5.6 | 320.9 | 262.7 | 457.5 | 314.3 | 20.4 | 243.3 | 226.7 | 234.4 |
| Capital expenditure | −44.0 | −57.2 | −50.9 | −59.6 | −38.0 | −34.3 | −50.8 | −52.6 | −59.4 | −79.3 |
| Free cash flow | 39.5 | −51.6 | 270.0 | 203.1 | 419.5 | 280.0 | −30.4 | 190.7 | 167.3 | 155.1 |
| Growth | −230.6% | −24.8% | +106.5% | −33.3% | −110.9% | −12.3% | −7.3% | |||
| Buybacks | −46.6 | −7.9 | 0.0 | 0.0 | −5.1 | 0.0 | −97.5 | −138.1 | −56.1 | −122.2 |
| Dividends paid | −36.9 | −39.5 | −46.0 | −47.7 | −49.3 | −51.0 | −51.9 | −57.5 | −56.5 | −65.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 53.5 | 62.8 | 39.1 | 58.5 | 394.2 | 62.8 | 73.0 | 69.5 | 64.6 | 104.1 |
| Total debt | 268.3 | 1,178.2 | 939.0 | 801.4 | 719.7 | 884.2 | 1,267.8 | 1,279.8 | 1,302.2 | 1,537.1 |
| Net cash (debt) | −214.8 | −1,115.4 | −899.9 | −742.9 | −325.5 | −821.4 | −1,194.8 | −1,210.3 | −1,237.6 | −1,433.0 |
| Shareholders’ equity | 974.0 | 1,375.7 | 1,454.6 | 1,542.0 | 1,500.3 | 1,609.2 | 1,717.2 | 1,799.9 | 1,781.9 | 1,785.6 |
| Debt to equity | 0.28 | 0.86 | 0.65 | 0.52 | 0.48 | 0.55 | 0.74 | 0.71 | 0.73 | 0.86 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Oct 2016 | FY2017 31 Oct 2017 | FY2018 31 Oct 2018 | FY2019 31 Oct 2019 | FY2020 31 Oct 2020 | FY2021 31 Oct 2021 | FY2022 31 Oct 2022 | FY2023 31 Oct 2023 | FY2024 31 Oct 2024 | FY2025 31 Oct 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 53.5 | 62.8 | 39.1 | 58.5 | 394.2 | 62.8 | 73.0 | 69.5 | 64.6 | 104.1 | |
| 803.7 | 1,038.1 | 1,014.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 81.8 | 143.1 | 140.1 | 150.3 | 133.7 | 111.9 | 125.4 | 131.5 | 150.7 | 177.2 | |
| 912.8 | 1,864.2 | 1,834.8 | 1,835.4 | 1,671.4 | 2,228.9 | 2,485.6 | 2,491.3 | 2,575.9 | 2,591.1 | |
| 2,278.8 | 3,812.6 | 3,627.5 | 3,692.6 | 3,776.9 | 4,436.2 | 4,868.9 | 4,933.7 | 5,097.2 | 5,269.5 | |
| Growth | +67.3% | −4.9% | +1.8% | +2.3% | +17.5% | +9.8% | +1.3% | +3.3% | +3.4% | |
| Liabilities | ||||||||||
| 0.0 | 16.9 | 37.0 | 57.2 | 116.7 | 31.4 | 181.5 | n/a | n/a | n/a | |
| 268.3 | 1,161.3 | 902.0 | 744.2 | 603.0 | 852.8 | 1,086.3 | 1,279.8 | 1,302.2 | 1,537.1 | |
| calc | 268.3 | 1,178.2 | 939.0 | 801.4 | 719.7 | 884.2 | 1,267.8 | 1,279.8 | 1,302.2 | 1,537.1 |
| 1,304.8 | 2,436.9 | 2,172.9 | 2,150.6 | 2,276.6 | 2,827.0 | 3,151.7 | 3,133.8 | 3,315.2 | 3,483.8 | |
| Equity | ||||||||||
| 756.4 | 720.1 | 771.2 | 856.3 | 806.4 | 880.2 | 1,057.2 | 1,249.6 | 1,272.9 | 1,368.1 | |
| 974.0 | 1,375.7 | 1,454.6 | 1,542.0 | 1,500.3 | 1,609.2 | 1,717.2 | 1,799.9 | 1,781.9 | 1,785.6 | |
| Growth | +41.2% | +5.7% | +6.0% | −2.7% | +7.3% | +6.7% | +4.8% | −1.0% | +0.2% | |
| Per share and net cash | ||||||||||
| calc | −214.8 | −1,115.4 | −899.9 | −742.9 | −325.5 | −821.4 | −1,194.8 | −1,210.3 | −1,237.6 | −1,433.0 |
| 55.6 | 65.5 | 66.0 | 66.6 | 66.7 | 67.3 | 65.6 | 62.8 | 62.2 | 60.2 | |
| calc | 17.52 | 21.00 | 22.04 | 23.16 | 22.48 | 23.91 | 26.18 | 28.64 | 28.65 | 29.67 |
Lines marked calc are worked out here from filed figures; point at one for how.