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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||||||||||
| 388.8 | 146.3 | 1.8 | 531.0 | 411.3 | 232.9 | 218.3 | 306.6 | 525.9 | 420.4 | 412.2 | 469.6 | 737.3 | 228.1 | 435.5 | 898.4 | 529.6 | |
| Growth | −62.4% | −98.7% | +28,632.5% | −22.5% | −43.4% | −6.3% | +40.4% | +71.6% | −20.1% | −1.9% | +13.9% | +57.0% | −69.1% | +90.9% | +106.3% | −41.1% | |
| 84.6 | 104.9 | 117.8 | 122.6 | 115.7 | 109.5 | 102.0 | 103.9 | 117.4 | 120.2 | 123.9 | 141.8 | 143.2 | 158.9 | 165.3 | 193.2 | 206.3 | |
| Investment | |||||||||||||||||
| −82.9 | −154.6 | −130.6 | −83.9 | −91.8 | −73.4 | −104.6 | −103.0 | −118.6 | −159.4 | −175.4 | −130.4 | −166.9 | −267.1 | −313.6 | −227.5 | −221.4 | |
| calc | 305.8 | −8.4 | −128.7 | 447.1 | 319.5 | 159.5 | 113.8 | 203.6 | 407.3 | 261.0 | 236.8 | 339.2 | 570.4 | −39.0 | 121.9 | 670.9 | 308.2 |
| Growth | −102.7% | −28.5% | −50.1% | −28.7% | +79.0% | +100.1% | −35.9% | −9.2% | +43.2% | +68.2% | −106.8% | +450.4% | −54.1% | ||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.06 | 0.67 | 0.58 | 0.85 | 1.39 | −0.10 | 0.30 | 1.67 | 0.77 |
| −233.0 | −181.8 | −141.0 | −75.2 | −92.8 | −71.8 | −80.8 | −68.3 | −124.4 | −179.4 | −243.3 | −188.6 | −571.8 | −235.7 | −240.7 | −281.1 | −68.7 | |
| Financing | |||||||||||||||||
| −97.2 | 32.3 | 77.7 | −250.9 | −230.5 | −341.7 | −94.9 | −173.5 | −151.8 | −148.6 | 55.0 | 286.0 | −840.9 | −365.4 | −214.1 | −319.3 | −400.2 | |
| −20.0 | −20.0 | −20.0 | −20.0 | −25.1 | −30.0 | −50.0 | −60.0 | −70.0 | −90.0 | −113.9 | −63.6 | −104.4 | −174.3 | −190.5 | −198.5 | −212.9 | |
| 0.0 | −0.1 | −0.5 | −0.6 | −5.7 | −5.3 | −4.2 | −2.6 | −25.1 | −27.1 | −3.1 | −56.2 | −85.9 | −175.7 | −8.1 | −90.1 | −30.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.