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 | 405.3 | 389.2 | 379.0 | 413.3 | 442.2 | 531.3 | 602.0 | 694.4 | 753.4 | 977.8 |
| Growth | −4.0% | −2.6% | +9.1% | +7.0% | +20.2% | +13.3% | +15.4% | +8.5% | +29.8% | |
| Operating income | −29.7 | 57.5 | 67.8 | 40.1 | 107.7 | 116.1 | 132.1 | 110.5 | 124.0 | 153.3 |
| Net income | −55.7 | 29.0 | 49.7 | 26.4 | 79.7 | 78.4 | 95.1 | 70.2 | 68.4 | 73.1 |
| Growth | +71.2% | −46.8% | +202.0% | −1.6% | +21.2% | −26.2% | −2.5% | +6.9% | ||
| EPS, diluted | −1.13 | 0.60 | 1.08 | 0.58 | 1.76 | 1.76 | 2.15 | 1.57 | 1.54 | 1.66 |
| Growth | +80.0% | −46.3% | +203.4% | +0.0% | +22.2% | −27.0% | −1.9% | +7.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 83.8% | 82.2% | 82.3% | 81.8% | 86.0% | 85.2% | 84.3% | 81.8% | 82.7% | 80.8% |
| Operating margin | −7.3% | 14.8% | 17.9% | 9.7% | 24.4% | 21.9% | 21.9% | 15.9% | 16.5% | 15.7% |
| Net margin | −13.7% | 7.5% | 13.1% | 6.4% | 18.0% | 14.8% | 15.8% | 10.1% | 9.1% | 7.5% |
| Free cash flow margin | 23.9% | 26.3% | 30.1% | 30.1% | 31.3% | 32.7% | 30.9% | 24.2% | 27.4% | 23.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 102.8 | 105.7 | 121.4 | 128.5 | 144.8 | 178.5 | 192.2 | 173.9 | 211.5 | 235.2 |
| Capital expenditure | −5.8 | −3.4 | −7.3 | −4.0 | −6.5 | −4.7 | −6.1 | −5.6 | −5.2 | −5.7 |
| Free cash flow | 97.1 | 102.3 | 114.1 | 124.5 | 138.3 | 173.9 | 186.1 | 168.4 | 206.3 | 229.5 |
| Growth | +5.4% | +11.5% | +9.1% | +11.1% | +25.7% | +7.0% | −9.5% | +22.5% | +11.2% | |
| Buybacks | −79.2 | −73.9 | −120.0 | −25.0 | −60.0 | −35.0 | −77.0 | −34.0 | −86.8 | −105.2 |
| Dividends paid | 0.0 | −24.1 | −25.8 | −27.8 | −29.9 | −31.6 | −31.1 | −31.6 | −31.5 | −0.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 207.0 | 133.5 | 105.1 | 154.3 | 98.0 | 155.4 | 256.3 | 127.0 | 118.1 | 94.8 |
| Total debt | 135.0 | 121.9 | 116.1 | 294.7 | 382.5 | 560.3 | 618.1 | 724.0 | 1,526.3 | 1,400.3 |
| Net cash (debt) | 72.0 | 11.6 | −11.0 | −140.5 | −284.5 | −404.9 | −361.8 | −597.0 | −1,408.2 | −1,305.5 |
| Shareholders’ equity | 442.7 | 404.4 | 324.0 | 330.3 | 346.0 | 412.5 | 398.5 | 459.7 | 438.8 | 478.3 |
| Debt to equity | 0.30 | 0.30 | 0.36 | 0.89 | 1.11 | 1.36 | 1.55 | 1.57 | 3.48 | 2.93 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||||
| 207.0 | 133.5 | 105.1 | 154.3 | 98.0 | 155.4 | 256.3 | 127.0 | 118.1 | 94.8 | |
| 65.7 | 61.2 | 59.7 | 72.8 | 84.0 | 99.8 | 97.8 | 125.8 | 163.6 | 195.8 | |
| n/a | n/a | n/a | n/a | 0.0 | 3.6 | 5.0 | n/a | n/a | n/a | |
| 50.1 | 42.3 | 30.7 | 29.8 | 29.8 | 14.3 | 14.9 | 15.2 | 13.7 | 13.7 | |
| 278.1 | 315.0 | 315.0 | 432.8 | 491.7 | 671.2 | 671.0 | 832.1 | 1,292.2 | 1,309.1 | |
| 754.8 | 718.7 | 644.2 | 881.3 | 1,041.8 | 1,363.5 | 1,411.5 | 1,602.8 | 2,527.0 | 2,457.7 | |
| Growth | −4.8% | −10.4% | +36.8% | +18.2% | +30.9% | +3.5% | +13.6% | +57.7% | −2.7% | |
| Liabilities | ||||||||||
| 15.0 | 5.8 | 5.8 | 10.7 | 18.2 | 25.8 | 6.2 | 13.1 | 0.0 | 359.2 | |
| 120.0 | 116.1 | 110.3 | 284.0 | 364.3 | 534.5 | 611.8 | 710.9 | 1,526.3 | 1,041.2 | |
| calc | 135.0 | 121.9 | 116.1 | 294.7 | 382.5 | 560.3 | 618.1 | 724.0 | 1,526.3 | 1,400.3 |
| Equity | ||||||||||
| 195.7 | 145.2 | 85.1 | 64.3 | 72.5 | 90.3 | 101.7 | 120.9 | 120.4 | 127.4 | |
| 442.7 | 404.4 | 324.0 | 330.3 | 346.0 | 412.5 | 398.5 | 459.7 | 438.8 | 478.3 | |
| Growth | −8.7% | −19.9% | +1.9% | +4.8% | +19.2% | −3.4% | +15.4% | −4.6% | +9.0% | |
| Per share and net cash | ||||||||||
| calc | 72.0 | 11.6 | −11.0 | −140.5 | −284.5 | −404.9 | −361.8 | −597.0 | −1,408.2 | −1,305.5 |
| 48.5 | 47.3 | 45.1 | 45.0 | 44.2 | 44.1 | 43.3 | 43.8 | 43.4 | 42.3 | |
| calc | 9.12 | 8.55 | 7.18 | 7.33 | 7.82 | 9.34 | 9.21 | 10.50 | 10.12 | 11.30 |
Lines marked calc are worked out here from filed figures; point at one for how.