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.
| FY2018 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,094.3 | 3,094.3 | 3,572.1 | 3,572.1 | 3,532.2 | 3,620.7 | 3,632.7 | 4,386.5 | 4,015.0 | 4,769.5 |
| Growth | +0.0% | +15.4% | +0.0% | −1.1% | +2.5% | +0.3% | +20.8% | −8.5% | +18.8% | |
| Operating income | 229.9 | 229.9 | 346.8 | 346.8 | 487.0 | 495.4 | 222.8 | 357.5 | 166.6 | 197.5 |
| Net income | −344.7 | −344.7 | 253.4 | 253.4 | 361.3 | 500.2 | 152.9 | 254.8 | 84.0 | 123.3 |
| Growth | +0.0% | +42.6% | +38.4% | −69.4% | +66.7% | −67.1% | +46.9% | |||
| EPS, diluted | −2.49 | −2.49 | 1.61 | 1.61 | 2.32 | 3.19 | 1.00 | 1.71 | 0.58 | 0.85 |
| Growth | +0.0% | +44.1% | +37.5% | −68.7% | +71.0% | −66.1% | +46.6% |
| FY2018 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.5% | 42.5% | 43.2% | 43.2% | 46.8% | 47.6% | 43.0% | 42.8% | 42.8% | 42.0% |
| Operating margin | 7.4% | 7.4% | 9.7% | 9.7% | 13.8% | 13.7% | 6.1% | 8.2% | 4.1% | 4.1% |
| Net margin | −11.1% | −11.1% | 7.1% | 7.1% | 10.2% | 13.8% | 4.2% | 5.8% | 2.1% | 2.6% |
| Free cash flow margin | 5.2% | 5.2% | 9.8% | 9.8% | 11.6% | 12.8% | −7.1% | 1.4% | 9.4% | 13.9% |
| FY2018 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 229.3 | 229.3 | 413.1 | 413.1 | 493.7 | 541.6 | −167.8 | 168.3 | 514.5 | 806.1 |
| Capital expenditure | −67.6 | −67.6 | −62.6 | −62.6 | −82.7 | −79.6 | −90.8 | −106.2 | −136.6 | −140.8 |
| Free cash flow | 161.6 | 161.6 | 350.6 | 350.6 | 411.0 | 462.1 | −258.6 | 62.1 | 377.9 | 665.3 |
| Growth | +0.0% | +116.9% | +0.0% | +17.2% | +12.4% | −156.0% | +508.2% | +76.1% | ||
| Buybacks | −111.0 | −111.0 | −150.1 | −150.1 | −74.5 | −91.3 | −500.8 | −242.2 | −254.5 | −334.5 |
| FY2018 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 745.4 | 745.4 | 904.0 | 904.0 | 1,088.6 | 1,422.5 | 994.4 | 1,010.6 | 934.9 | 1,092.0 |
| Total debt | 686.5 | 686.5 | 687.4 | 687.4 | 683.3 | 677.3 | 1,068.1 | 1,555.1 | 1,544.8 | 1,535.7 |
| Net cash (debt) | 59.0 | 59.0 | 216.6 | 216.6 | 405.3 | 745.3 | −73.7 | −544.5 | −609.9 | −443.8 |
| Shareholders’ equity | 1,929.3 | 1,929.3 | 2,172.8 | 2,172.8 | 2,509.6 | 3,020.0 | 2,712.9 | 2,848.4 | 2,816.1 | 2,729.3 |
| Debt to equity | 0.36 | 0.36 | 0.32 | 0.32 | 0.27 | 0.22 | 0.39 | 0.55 | 0.55 | 0.56 |
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 | FY2018 3 Nov 2018 | FY2019 31 Oct 2019 | FY2019 2 Nov 2019 | FY2020 31 Oct 2020 | FY2021 30 Oct 2021 | FY2022 29 Oct 2022 | FY2023 28 Oct 2023 | FY2024 2 Nov 2024 | FY2025 1 Nov 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| 777.6 | 640.5 | 745.4 | 745.4 | 904.0 | 904.0 | 1,088.6 | 1,422.5 | 994.4 | 1,010.6 | 934.9 | 1,092.0 | |
| 576.2 | 622.2 | 786.5 | 799.0 | 724.9 | 724.9 | 719.4 | 885.0 | 920.8 | 1,003.9 | 908.6 | 975.9 | |
| 211.3 | 267.1 | 262.8 | 260.3 | 345.0 | 345.0 | 344.4 | 374.3 | 946.7 | 1,050.8 | 820.4 | 826.2 | |
| 288.4 | 308.5 | 292.1 | 292.1 | 286.9 | 286.9 | n/a | n/a | n/a | n/a | n/a | 386.8 | |
| 267.0 | 267.5 | 298.0 | 298.0 | 297.9 | 297.9 | 310.8 | 311.6 | 328.3 | 444.8 | 444.7 | 521.2 | |
| 2,873.6 | 3,951.7 | 3,756.5 | 3,777.6 | 3,893.3 | 3,893.3 | 4,180.9 | 4,865.2 | 5,069.6 | 5,601.5 | 5,641.3 | 5,864.7 | |
| Growth | +37.5% | −4.9% | +0.6% | +3.1% | +0.0% | +7.4% | +16.4% | +4.2% | +10.5% | +0.7% | +4.0% | |
| Liabilities | ||||||||||||
| n/a | n/a | n/a | n/a | 7.0 | 7.0 | 6.9 | 6.9 | 6.9 | 11.7 | 11.7 | 11.6 | |
| 1,017.4 | 583.7 | 686.5 | 686.5 | 680.4 | 680.4 | 676.4 | 670.4 | 1,061.1 | 1,543.4 | 1,533.1 | 1,524.2 | |
| calc | 1,017.4 | 583.7 | 686.5 | 686.5 | 687.4 | 687.4 | 683.3 | 677.3 | 1,068.1 | 1,555.1 | 1,544.8 | 1,535.7 |
| 2,107.2 | 1,815.4 | 1,827.2 | 1,827.2 | 1,720.6 | 1,720.6 | 1,671.3 | 1,845.2 | 2,356.8 | 2,753.1 | 2,825.2 | 3,135.3 | |
| Equity | ||||||||||||
| −5,926.2 | −4,664.3 | −4,947.7 | −4,897.8 | −4,644.4 | −4,644.4 | −4,283.1 | −3,785.1 | −3,632.2 | −3,377.4 | −3,293.4 | −3,170.1 | |
| 766.3 | 2,136.3 | 1,929.3 | 1,929.3 | 2,172.8 | 2,172.8 | 2,509.6 | 3,020.0 | 2,712.9 | 2,848.4 | 2,816.1 | 2,729.3 | |
| Growth | +178.8% | −9.7% | +0.0% | +12.6% | +0.0% | +15.5% | +20.3% | −10.2% | +5.0% | −1.1% | −3.1% | |
| Per share and net cash | ||||||||||||
| calc | −239.8 | 56.8 | 59.0 | 59.0 | 216.6 | 216.6 | 405.3 | 745.3 | −73.7 | −544.5 | −609.9 | −443.8 |
| 139.8 | 143.0 | 154.3 | 154.3 | 154.4 | 154.4 | 154.6 | 154.9 | 148.4 | 144.8 | 142.7 | 141.0 | |
| calc | 5.48 | 14.93 | 12.50 | 12.50 | 14.07 | 14.07 | 16.24 | 19.50 | 18.28 | 19.67 | 19.74 | 19.35 |
Lines marked calc are worked out here from filed figures; point at one for how.