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 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,306.0 | 3,041.0 | 2,897.0 | 2,790.3 | 3,278.0 | 3,749.2 | 3,510.9 | n/a | 3,568.7 | 3,473.6 |
| Growth | +31.9% | −4.7% | −3.7% | +17.5% | +14.4% | −6.4% | −2.7% | |||
| Operating income | 119.5 | 237.9 | 226.0 | 218.3 | 252.6 | 322.7 | 355.1 | n/a | 348.2 | n/a |
| Net income | 59.4 | 171.2 | 130.8 | 123.7 | 161.4 | 180.3 | 144.9 | 130.3 | 130.3 | 152.0 |
| Growth | +188.1% | −23.6% | −5.4% | +30.5% | +11.7% | −19.6% | −10.1% | +0.0% | +16.7% | |
| EPS, diluted | 1.15 | 3.29 | 2.52 | 2.36 | 2.97 | 3.26 | 2.59 | n/a | 2.30 | 2.75 |
| Growth | +186.1% | −23.4% | −6.3% | +25.8% | +9.8% | −20.6% | +19.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.0% | 27.2% | 27.9% | 27.1% | 25.8% | 25.7% | 28.7% | n/a | 29.8% | 31.1% |
| Operating margin | 5.2% | 7.8% | 7.8% | 7.8% | 7.7% | 8.6% | 10.1% | n/a | 9.8% | n/a |
| Net margin | 2.6% | 5.6% | 4.5% | 4.4% | 4.9% | 4.8% | 4.1% | n/a | 3.6% | 4.4% |
| Free cash flow margin | 4.8% | 6.1% | 7.2% | 8.8% | 3.6% | 3.4% | 7.4% | n/a | 4.6% | 3.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 166.3 | 253.3 | 269.2 | 331.6 | 213.3 | 256.5 | 378.4 | n/a | 302.4 | 263.5 |
| Capital expenditure | −54.9 | −68.3 | −62.0 | −87.3 | −96.1 | −130.0 | −119.1 | n/a | −139.2 | −142.3 |
| Free cash flow | 111.4 | 185.0 | 207.2 | 244.3 | 117.2 | 126.6 | 259.3 | n/a | 163.2 | 121.2 |
| Growth | +66.1% | +12.0% | +17.9% | −52.0% | +8.0% | +104.9% | −25.7% | |||
| Buybacks | −21.8 | −4.7 | −3.0 | −3.4 | −2.7 | −4.0 | −2.6 | n/a | −39.6 | −60.7 |
| Dividends paid | −29.6 | −31.1 | −32.4 | −33.5 | −34.9 | −39.2 | −43.4 | n/a | −47.6 | −50.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 194.4 | 150.8 | 112.2 | 100.5 | 61.8 | 79.9 | 179.5 | 169.4 | 169.4 | 107.2 |
| Total debt | 2,420.4 | 2,232.8 | 1,963.4 | 1,757.0 | 1,591.5 | 1,736.3 | 1,836.6 | 2,010.1 | 2,010.1 | 2,016.9 |
| Net cash (debt) | −2,226.0 | −2,082.0 | −1,851.2 | −1,656.5 | −1,529.7 | −1,656.3 | −1,657.1 | −1,840.7 | −1,840.7 | −1,909.7 |
| Shareholders’ equity | 1,051.4 | 1,152.8 | 1,222.3 | 1,381.3 | 1,596.8 | 1,610.2 | 1,755.2 | 1,828.7 | 1,828.7 | 2,003.2 |
| Debt to equity | 2.30 | 1.94 | 1.61 | 1.27 | 1.00 | 1.08 | 1.05 | 1.10 | 1.10 | 1.01 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 3 Dec 2016 | FY2017 2 Dec 2017 | FY2018 1 Dec 2018 | FY2019 30 Nov 2019 | FY2020 28 Nov 2020 | FY2021 27 Nov 2021 | FY2022 3 Dec 2022 | FY2023 2 Dec 2023 | FY2024 29 Nov 2024 | FY2024 30 Nov 2024 | FY2025 29 Nov 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||||
| 2,094.6 | 2,306.0 | 3,041.0 | 2,897.0 | 2,790.3 | 3,278.0 | 3,749.2 | 3,510.9 | n/a | 3,568.7 | 3,473.6 | |
| Growth | +10.1% | +31.9% | −4.7% | −3.7% | +17.5% | +14.4% | −6.4% | −2.7% | |||
| 1,488.8 | 1,707.1 | 2,212.8 | 2,090.1 | 2,033.6 | 2,432.7 | 2,785.5 | 2,502.0 | n/a | 2,506.9 | 2,392.9 | |
| 605.8 | 599.0 | 828.2 | 806.9 | 756.6 | 845.3 | 963.7 | 1,008.9 | n/a | 1,061.9 | 1,080.7 | |
| Growth | −1.1% | +38.3% | −2.6% | −6.2% | +11.7% | +14.0% | +4.7% | +1.8% | |||
| 407.6 | 479.5 | 590.3 | 580.9 | 538.3 | 592.7 | 641.0 | 653.8 | n/a | 713.7 | 725.6 | |
| 198.2 | 119.5 | 237.9 | 226.0 | 218.3 | 252.6 | 322.7 | 355.1 | n/a | 348.2 | n/a | |
| Growth | −39.7% | +99.0% | −5.0% | −3.4% | +15.7% | +27.8% | +10.0% | ||||
| 163.4 | 60.6 | 156.7 | 172.8 | 158.4 | 216.9 | 251.9 | 234.2 | n/a | 182.7 | 215.4 | |
| 48.9 | 9.8 | −6.4 | 49.4 | 41.9 | 63.0 | 77.2 | 93.5 | n/a | 56.4 | 67.1 | |
| 121.7 | 59.4 | 171.2 | 130.8 | 123.7 | 161.4 | 180.3 | 144.9 | 130.3 | 130.3 | 152.0 | |
| Growth | −51.2% | +188.1% | −23.6% | −5.4% | +30.5% | +11.7% | −19.6% | −10.1% | +0.0% | +16.7% | |
| Per share | |||||||||||
| 2.43 | 1.18 | 3.38 | 2.57 | 2.38 | 3.05 | 3.37 | 2.67 | n/a | 2.37 | 2.78 | |
| 2.37 | 1.15 | 3.29 | 2.52 | 2.36 | 2.97 | 3.26 | 2.59 | n/a | 2.30 | 2.75 | |
| Growth | −51.5% | +186.1% | −23.4% | −6.3% | +25.8% | +9.8% | −20.6% | +19.6% | |||
| 50.1 | 50.4 | 50.6 | 50.9 | 52.0 | 52.9 | 53.6 | 54.3 | n/a | 54.9 | 54.6 | |
| 51.3 | 51.6 | 52.0 | 52.0 | 52.5 | 54.3 | 55.3 | 56.0 | n/a | 56.6 | 55.4 | |
| Growth | +0.7% | +0.7% | +0.0% | +1.0% | +3.4% | +1.8% | +1.2% | −2.2% | |||