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 | 3,594.6 | 4,368.5 | 4,547.0 | 4,552.7 | 4,183.2 | 5,724.9 | 6,903.8 | 6,410.6 | 6,930.1 | 6,236.2 |
| Growth | +21.5% | +4.1% | +0.1% | −8.1% | +36.9% | +20.6% | −7.1% | +8.1% | −10.0% | |
| Operating income | 152.4 | 283.4 | 345.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 105.6 | 180.6 | 170.4 | 268.8 | 296.2 | 564.7 | 816.7 | 590.2 | 655.0 | 428.8 |
| Growth | +71.0% | −5.7% | +57.8% | +10.2% | +90.6% | +44.6% | −27.7% | +11.0% | −34.5% | |
| EPS, diluted | 1.12 | 1.85 | 1.71 | 2.85 | 3.13 | 6.01 | 9.09 | 7.03 | 8.45 | 6.15 |
| Growth | +65.2% | −7.6% | +66.7% | +9.8% | +92.0% | +51.2% | −22.7% | +20.2% | −27.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.2% | 6.5% | 7.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 2.9% | 4.1% | 3.7% | 5.9% | 7.1% | 9.9% | 11.8% | 9.2% | 9.5% | 6.9% |
| Free cash flow margin | n/a | n/a | 4.7% | 4.6% | 6.7% | −1.3% | 2.0% | 16.3% | 4.7% | 4.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 188.7 | 513.2 | 221.5 | 251.0 | 310.7 | −37.3 | 183.4 | 1,082.7 | 362.7 | 335.7 |
| Capital expenditure | n/a | n/a | −7.4 | −40.5 | −28.8 | −39.4 | −45.2 | −35.5 | −39.3 | −48.4 |
| Free cash flow | n/a | n/a | 214.1 | 210.6 | 281.8 | −76.7 | 138.2 | 1,047.2 | 323.4 | 287.3 |
| Growth | −1.7% | +33.8% | −127.2% | +657.9% | −69.1% | −11.2% | ||||
| Buybacks | −85.9 | 0.0 | −35.0 | 0.0 | 0.0 | −188.2 | −150.0 | −411.4 | −353.7 | −541.3 |
| Dividends paid | −8.6 | −8.6 | −8.9 | −20.4 | −38.1 | −54.1 | −52.5 | −56.8 | −71.6 | −68.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 593.0 | 720.9 | 575.1 | 454.9 | 682.5 | 292.1 | 330.2 | 727.3 | 599.2 | 230.4 |
| Shareholders’ equity | 1,723.1 | 1,926.3 | 2,087.5 | 2,383.1 | 2,665.8 | 3,019.5 | 3,660.8 | 3,810.1 | 4,060.6 | 3,900.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2008 30 Nov 2008 | FY2009 30 Nov 2009 | FY2010 30 Nov 2010 | FY2011 30 Nov 2011 | FY2012 30 Nov 2012 | FY2013 30 Nov 2013 | FY2014 30 Nov 2014 | FY2015 30 Nov 2015 | FY2016 30 Nov 2016 | FY2017 30 Nov 2017 | FY2018 30 Nov 2018 | FY2019 30 Nov 2019 | FY2020 30 Nov 2020 | FY2021 30 Nov 2021 | FY2022 30 Nov 2022 | FY2023 30 Nov 2023 | FY2024 30 Nov 2024 | FY2025 30 Nov 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| 1,141.5 | 1,178.0 | 908.4 | 418.1 | 525.7 | 532.5 | 358.8 | 560.3 | 593.0 | 720.9 | 575.1 | 454.9 | 682.5 | 292.1 | 330.2 | 727.3 | 599.2 | 230.4 | |
| n/a | n/a | 9.6 | 7.8 | 7.9 | 8.5 | 11.8 | 13.1 | 14.2 | 19.5 | 24.3 | 65.0 | 65.5 | 76.3 | 89.2 | 88.3 | 90.4 | 101.5 | |
| n/a | 3,436.0 | 3,109.7 | 2,512.5 | 2,561.7 | 3,193.6 | 4,757.6 | 5,086.9 | 5,131.6 | 5,041.5 | 5,073.6 | 5,015.5 | 5,356.4 | 5,835.9 | 6,651.9 | 6,648.4 | 6,936.2 | 6,680.3 | |
| Growth | −9.5% | −19.2% | +2.0% | +24.7% | +49.0% | +6.9% | +0.9% | −1.8% | +0.6% | −1.1% | +6.8% | +9.0% | +14.0% | −0.1% | +4.3% | −3.7% | ||
| Equity | ||||||||||||||||||
| n/a | 806.4 | 717.9 | 519.8 | 450.3 | 481.9 | 1,391.3 | 1,466.7 | 1,563.7 | 1,735.7 | 1,897.2 | 2,157.2 | 1,868.9 | 2,379.4 | 3,143.6 | 3,676.9 | 3,269.4 | 3,629.6 | |
| 830.6 | 707.2 | 631.9 | 442.7 | 376.8 | 536.1 | 1,595.9 | 1,690.8 | 1,723.1 | 1,926.3 | 2,087.5 | 2,383.1 | 2,665.8 | 3,019.5 | 3,660.8 | 3,810.1 | 4,060.6 | 3,900.9 | |
| Growth | −14.9% | −10.7% | −29.9% | −14.9% | +42.3% | +197.7% | +5.9% | +1.9% | +11.8% | +8.4% | +14.2% | +11.9% | +13.3% | +21.2% | +4.1% | +6.6% | −3.9% | |
| Per share and net cash | ||||||||||||||||||
| n/a | n/a | 77.0 | 77.1 | 77.2 | 83.7 | 92.0 | 92.3 | 85.1 | 87.0 | 86.9 | 89.6 | 91.6 | 88.2 | 84.0 | 75.9 | 72.2 | 63.2 | |
| calc | n/a | n/a | 8.21 | 5.74 | 4.88 | 6.40 | 17.36 | 18.32 | 20.25 | 22.13 | 24.01 | 26.60 | 29.09 | 34.23 | 43.59 | 50.22 | 56.27 | 61.75 |
Lines marked calc are worked out here from filed figures; point at one for how.