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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| 142.2 | 194.4 | 150.8 | 112.2 | 100.5 | 61.8 | 79.9 | 179.5 | 169.4 | 169.4 | 107.2 | |
| 351.1 | 473.7 | 495.0 | 493.2 | 514.9 | 614.6 | 607.4 | 577.9 | 558.3 | 558.3 | 564.3 | |
| 247.4 | 372.1 | 348.5 | 337.3 | 323.2 | 448.4 | 491.8 | 442.0 | 467.5 | 467.5 | 472.0 | |
| 515.3 | 670.2 | 636.5 | 629.8 | 670.7 | 695.4 | 733.7 | 824.7 | 881.9 | 881.9 | 935.3 | |
| 366.2 | 1,336.7 | 1,305.2 | 1,281.8 | 1,312.0 | 1,298.8 | 1,392.6 | 1,486.5 | 1,532.2 | 1,532.2 | 1,680.1 | |
| 2,055.9 | 4,373.2 | 4,176.3 | 3,985.7 | 4,036.7 | 4,274.5 | 4,463.6 | 4,723.6 | 4,933.2 | 4,933.2 | 5,182.7 | |
| Growth | +112.7% | −4.5% | −4.6% | +1.3% | +5.9% | +4.4% | +5.8% | +4.4% | +0.0% | +5.1% | |
| Liabilities | |||||||||||
| 80.2 | 21.5 | 91.2 | 65.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 585.8 | 2,398.9 | 2,141.5 | 1,898.4 | 1,757.0 | 1,591.5 | 1,736.3 | 1,836.6 | 2,010.1 | 2,010.1 | 2,016.9 | |
| calc | 665.9 | 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 |
| 1,113.3 | 3,321.4 | 3,023.1 | 2,762.9 | 2,654.8 | 2,677.2 | 2,852.8 | 2,967.7 | 3,103.4 | 3,103.4 | 3,179.5 | |
| Equity | |||||||||||
| 1,090.9 | 1,127.0 | 1,286.3 | 1,384.4 | 1,474.4 | 1,600.6 | 1,741.4 | 1,842.5 | 1,924.8 | 1,924.8 | 2,026.1 | |
| 937.9 | 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 | |
| Growth | +12.1% | +9.6% | +6.0% | +13.0% | +15.6% | +0.8% | +9.0% | +4.2% | +0.0% | +9.5% | |
| Per share and net cash | |||||||||||
| calc | −523.7 | −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 |
| 50.1 | 50.4 | 50.7 | 51.2 | 51.9 | 52.8 | 53.7 | 54.1 | 54.7 | 54.7 | 54.2 | |
| calc | 18.70 | 20.87 | 22.72 | 23.85 | 26.61 | 30.25 | 30.00 | 32.45 | 33.46 | 33.46 | 36.98 |
Lines marked calc are worked out here from filed figures; point at one for how.