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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||||
| 44.7% | 44.5% | 42.5% | 42.5% | 43.2% | 43.2% | 46.8% | 47.6% | 43.0% | 42.8% | 42.8% | 42.0% | |
| 6.0% | 7.7% | 7.4% | 7.4% | 9.7% | 9.7% | 13.8% | 13.7% | 6.1% | 8.2% | 4.1% | 4.1% | |
| 3.3% | 5.6% | 4.8% | 4.8% | 8.8% | 8.8% | 12.9% | 12.8% | 5.0% | 7.4% | 3.0% | 3.3% | |
| 2.8% | 45.0% | −11.1% | −11.1% | 7.1% | 7.1% | 10.2% | 13.8% | 4.2% | 5.8% | 2.1% | 2.6% | |
| 7.0% | 5.0% | 5.2% | 5.2% | 9.8% | 9.8% | 11.6% | 12.8% | −7.1% | 1.4% | 9.4% | 13.9% | |
| Spending | ||||||||||||
| 17.4% | 17.0% | 15.9% | 15.9% | 15.3% | 15.3% | 15.0% | 14.8% | 17.2% | 17.1% | 19.1% | 17.8% | |
| 5.1% | 5.1% | 5.2% | 5.2% | 4.9% | 4.9% | 4.8% | 5.0% | 4.9% | 4.9% | 5.5% | 5.0% | |
| 4.1% | 3.4% | 2.2% | 2.2% | 1.8% | 1.8% | 2.3% | 2.2% | 2.5% | 2.4% | 3.4% | 3.0% | |
| 16.3% | −708.3% | 331.7% | 331.7% | 19.1% | 19.1% | 20.8% | −8.1% | 16.2% | 21.3% | 29.9% | 21.1% | |
| Returns | ||||||||||||
| 9.5% | 59.1% | −17.9% | −17.9% | 11.7% | 11.7% | 14.4% | 16.6% | 5.6% | 8.9% | 3.0% | 4.5% | |
| 2.5% | 31.9% | −9.2% | −9.1% | 6.5% | 6.5% | 8.6% | 10.3% | 3.0% | 4.5% | 1.5% | 2.1% | |
| Balance and payout | ||||||||||||
| 1.33 | 0.27 | 0.36 | 0.36 | 0.32 | 0.32 | 0.27 | 0.22 | 0.39 | 0.55 | 0.55 | 0.56 | |
| 73.3% | 45.9% | 48.6% | 48.4% | 44.2% | 44.2% | 40.0% | 37.9% | 46.5% | 49.1% | 50.1% | 53.5% | |
| 0.0% | 0.0% | 68.7% | 68.7% | 42.8% | 42.8% | 18.1% | 19.8% | n/a | 389.8% | 67.3% | 50.3% | |