Closing prices at the end of each trading day, from 21 Mar 2019. 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 | 4,552.7 | 4,904.0 | 5,575.4 | 5,763.1 | 4,452.6 | 5,763.9 | 6,168.6 | 5,842.1 | 6,032.0 | 6,282.0 |
| Growth | +7.7% | +13.7% | +3.4% | −22.7% | +29.5% | +7.0% | −5.3% | +3.3% | +4.1% | |
| Operating income | 462.2 | 480.1 | 540.4 | 566.7 | −85.1 | 686.2 | 646.5 | 354.4 | 262.7 | 677.6 |
| Net income | 291.1 | 281.4 | 283.1 | 394.6 | −127.1 | 553.5 | 569.1 | 249.6 | 210.6 | 578.1 |
| Growth | −3.3% | +0.6% | +39.4% | −132.2% | +2.8% | −56.1% | −15.6% | +174.5% | ||
| EPS, diluted | n/a | 0.73 | 0.73 | 0.97 | −0.32 | 1.35 | 1.41 | 0.62 | 0.52 | 1.45 |
| Growth | +0.0% | +32.9% | −133.0% | +4.4% | −56.0% | −16.1% | +178.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 51.2% | 52.3% | 53.8% | 53.8% | 52.8% | 58.1% | 57.5% | 57.5% | 60.6% | 61.7% |
| Operating margin | 10.2% | 9.8% | 9.7% | 9.8% | −1.9% | 11.9% | 10.5% | 6.1% | 4.4% | 10.8% |
| Net margin | 6.4% | 5.7% | 5.1% | 6.8% | −2.9% | 9.6% | 9.2% | 4.3% | 3.5% | 9.2% |
| Free cash flow margin | 4.5% | 8.3% | 4.7% | 4.1% | 7.6% | 9.9% | −0.6% | 2.1% | 11.1% | 4.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 306.6 | 525.9 | 420.4 | 412.2 | 469.6 | 737.3 | 228.1 | 435.5 | 898.4 | 529.6 |
| Capital expenditure | −103.0 | −118.6 | −159.4 | −175.4 | −130.4 | −166.9 | −267.1 | −313.6 | −227.5 | −221.4 |
| Free cash flow | 203.6 | 407.3 | 261.0 | 236.8 | 339.2 | 570.4 | −39.0 | 121.9 | 670.9 | 308.2 |
| Growth | +100.1% | −35.9% | −9.2% | +43.2% | +68.2% | −106.8% | +450.4% | −54.1% | ||
| Buybacks | −2.6 | −25.1 | −27.1 | −3.1 | −56.2 | −85.9 | −175.7 | −8.1 | −90.1 | −30.5 |
| Dividends paid | −60.0 | −70.0 | −90.0 | −113.9 | −63.6 | −104.4 | −174.3 | −190.5 | −198.5 | −212.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 375.6 | 633.6 | 713.1 | 934.2 | 1,497.2 | 810.3 | 429.6 | 398.8 | 690.0 | 757.9 |
| Total debt | 1,006.3 | 1,038.9 | 1,020.2 | 1,006.7 | 1,546.7 | 1,020.7 | 984.5 | 1,009.4 | 994.0 | 1,039.2 |
| Net cash (debt) | −630.7 | −405.2 | −307.1 | −72.5 | −49.5 | −210.4 | −554.9 | −610.6 | −304.0 | −281.3 |
| Shareholders’ equity | 509.6 | 696.9 | 660.1 | 1,563.5 | 1,299.5 | 1,665.7 | 1,903.7 | 2,046.4 | 1,970.5 | 2,278.6 |
| Debt to equity | 1.97 | 1.49 | 1.55 | 0.64 | 1.19 | 0.61 | 0.52 | 0.49 | 0.50 | 0.46 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2009 29 Nov 2009 | FY2010 28 Nov 2010 | FY2011 27 Nov 2011 | FY2012 25 Nov 2012 | FY2013 24 Nov 2013 | FY2014 30 Nov 2014 | FY2015 29 Nov 2015 | FY2016 27 Nov 2016 | FY2017 26 Nov 2017 | FY2018 25 Nov 2018 | FY2019 24 Nov 2019 | FY2020 29 Nov 2020 | FY2021 28 Nov 2021 | FY2022 27 Nov 2022 | FY2023 26 Nov 2023 | FY2024 1 Dec 2024 | FY2025 30 Nov 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| 204.5 | 269.7 | 204.5 | 406.1 | 489.3 | 298.3 | 318.6 | 375.6 | 633.6 | 713.1 | 934.2 | 1,497.2 | 810.3 | 429.6 | 398.8 | 690.0 | 757.9 | |
| n/a | 553.4 | 654.9 | 500.7 | 446.7 | 482.0 | 498.2 | 479.0 | 485.5 | 534.2 | 782.8 | 540.2 | 707.6 | 697.0 | 752.7 | 710.0 | 774.7 | |
| n/a | 579.9 | 611.4 | 518.9 | 603.9 | 600.9 | 606.9 | 716.2 | 759.4 | 883.8 | 884.2 | 817.7 | 898.0 | 1,416.8 | 1,290.1 | 1,131.3 | 1,237.7 | |
| n/a | 488.6 | 502.4 | 458.8 | 439.9 | 392.1 | 390.8 | 393.6 | 424.5 | 460.6 | 529.6 | 454.5 | 502.6 | 622.8 | 680.7 | 687.4 | 681.8 | |
| n/a | 241.5 | 241.0 | 240.0 | 241.2 | 238.9 | 235.0 | 234.3 | 237.3 | 236.2 | 235.8 | 264.8 | 386.9 | 365.7 | 303.7 | 277.6 | 280.6 | |
| n/a | 3,135.2 | 3,279.6 | 3,170.1 | 3,127.4 | 2,906.9 | 2,884.4 | 2,987.1 | 3,357.8 | 3,542.7 | 4,232.4 | 5,641.2 | 5,900.1 | 6,037.8 | 6,053.6 | 6,375.5 | 6,848.8 | |
| Growth | +4.6% | −3.3% | −1.3% | −7.1% | −0.8% | +3.6% | +12.4% | +5.5% | +19.5% | +33.3% | +4.6% | +2.3% | +0.3% | +5.3% | +7.4% | ||
| Liabilities | |||||||||||||||||
| n/a | 0.0 | n/a | n/a | n/a | 0.0 | 32.6 | 0.0 | n/a | n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 1,816.7 | 1,817.6 | 1,669.5 | 1,504.0 | 1,078.1 | 1,004.9 | 1,006.3 | 1,038.9 | 1,020.2 | 1,006.7 | 1,546.7 | 1,020.7 | 984.5 | 1,009.4 | 994.0 | 1,039.2 | |
| calc | n/a | 1,816.7 | 1,817.6 | 1,669.5 | 1,504.0 | 1,078.1 | 1,037.6 | 1,006.3 | 1,038.9 | 1,020.2 | 1,006.7 | 1,546.7 | 1,020.7 | 984.5 | 1,009.4 | 994.0 | 1,039.2 |
| n/a | 3,335.1 | 3,429.4 | 3,263.7 | 2,913.9 | 2,674.8 | 2,483.7 | 2,396.0 | 2,528.4 | 2,576.1 | 2,660.9 | 4,341.8 | 4,234.4 | 4,134.1 | 4,007.2 | 4,405.0 | 4,570.2 | |
| Equity | |||||||||||||||||
| n/a | 33.3 | 150.8 | 274.0 | 476.0 | 528.2 | 705.7 | 935.0 | 1,100.9 | 1,084.3 | 1,310.5 | 1,114.3 | 1,474.9 | 1,699.4 | 1,750.2 | 1,672.0 | 1,897.3 | |
| −208.8 | −219.6 | −165.6 | −106.9 | 171.7 | 153.2 | 330.3 | 509.6 | 696.9 | 660.1 | 1,563.5 | 1,299.5 | 1,665.7 | 1,903.7 | 2,046.4 | 1,970.5 | 2,278.6 | |
| Growth | −10.7% | +115.5% | +54.3% | +36.8% | −5.3% | +136.9% | −16.9% | +28.2% | +14.3% | +7.5% | −3.7% | +15.6% | |||||
| Per share and net cash | |||||||||||||||||
| calc | n/a | −1,547.0 | −1,613.1 | −1,263.3 | −1,014.8 | −779.8 | −719.0 | −630.7 | −405.2 | −307.1 | −72.5 | −49.5 | −210.4 | −554.9 | −610.6 | −304.0 | −281.3 |
| n/a | 37.3 | 37.4 | 37.4 | 37.4 | 37.4 | 37.5 | 37.5 | 37.5 | 37.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | −5.88 | −4.43 | −2.86 | 4.58 | 4.09 | 8.82 | 13.60 | 18.57 | 17.55 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.