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 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,309.0 | 2,589.0 | 2,148.0 | 2,016.0 | 2,111.0 | 2,391.0 | 2,191.0 | 2,113.0 | 1,824.0 |
| Growth | +12.1% | −17.0% | −6.1% | +4.7% | +13.3% | −8.4% | −3.6% | −13.7% | |
| Operating income | 49.0 | 102.0 | 86.0 | −461.0 | 192.0 | 333.0 | 172.0 | −26.0 | −775.0 |
| Net income | 1.0 | 114.0 | 505.0 | −508.0 | 220.0 | 927.0 | 178.0 | 169.0 | −845.0 |
| Growth | +11,300.0% | +343.0% | −200.6% | +321.4% | −80.8% | −5.1% | −600.0% | ||
| EPS, diluted | 0.01 | 1.79 | 8.15 | −8.39 | 3.59 | 16.41 | 3.31 | 3.36 | −18.23 |
| Growth | +17,800.0% | +355.3% | −202.9% | +357.1% | −79.8% | +1.5% | −642.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.6% | 33.3% | 30.3% | 29.7% | 31.7% | 34.7% | 30.5% | 29.2% | 30.1% |
| Operating margin | 2.1% | 3.9% | 4.0% | −22.9% | 9.1% | 13.9% | 7.9% | −1.2% | −42.5% |
| Net margin | 0.0% | 4.4% | 23.5% | −25.2% | 10.4% | 38.8% | 8.1% | 8.0% | −46.3% |
| Free cash flow margin | 0.3% | 3.2% | −0.3% | 4.7% | 17.1% | 3.3% | 5.7% | 15.4% | 2.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 174.0 | 241.0 | 140.0 | 227.0 | 466.0 | 193.0 | 294.0 | 462.0 | 134.0 |
| Capital expenditure | −168.0 | −157.0 | −147.0 | −133.0 | −105.0 | −113.0 | −170.0 | −137.0 | −98.0 |
| Free cash flow | 6.0 | 84.0 | −7.0 | 94.0 | 361.0 | 80.0 | 124.0 | 325.0 | 36.0 |
| Growth | +1,300.0% | −108.3% | +284.0% | −77.8% | +55.0% | +162.1% | −88.9% | ||
| Buybacks | 0.0 | n/a | −200.0 | n/a | −450.0 | −200.0 | −300.0 | −380.0 | −100.0 |
| Dividends paid | −77.0 | −60.0 | −64.0 | −66.0 | −70.0 | −70.0 | −76.0 | −78.0 | −76.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 566.0 | 294.0 | 232.0 | 454.0 | 210.0 | 646.0 | 417.0 | 300.0 | 215.0 |
| Total debt | 2,584.0 | 2,275.0 | 1,501.0 | 1,573.0 | 1,605.0 | 1,270.0 | 1,314.0 | 1,349.0 | 1,384.0 |
| Net cash (debt) | −2,018.0 | −1,981.0 | −1,269.0 | −1,119.0 | −1,395.0 | −624.0 | −897.0 | −1,049.0 | −1,169.0 |
| Shareholders’ equity | 3,406.0 | 3,406.0 | 3,571.0 | 3,036.0 | 2,752.0 | 3,220.0 | 3,097.0 | 2,868.0 | 1,904.0 |
| Debt to equity | 0.76 | 0.67 | 0.42 | 0.52 | 0.58 | 0.39 | 0.42 | 0.47 | 0.73 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Sep 2017 | FY2018 30 Sep 2018 | FY2019 30 Sep 2019 | FY2020 30 Sep 2020 | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 174.0 | 241.0 | 140.0 | 227.0 | 466.0 | 193.0 | 294.0 | 462.0 | 134.0 | |
| Growth | +38.5% | −41.9% | +62.1% | +105.3% | −58.6% | +52.3% | +57.1% | −71.0% | |
| 265.0 | 277.0 | 277.0 | 235.0 | 244.0 | 241.0 | 243.0 | 274.0 | 237.0 | |
| Investment | |||||||||
| −168.0 | −157.0 | −147.0 | −133.0 | −105.0 | −113.0 | −170.0 | −137.0 | −98.0 | |
| calc | 6.0 | 84.0 | −7.0 | 94.0 | 361.0 | 80.0 | 124.0 | 325.0 | 36.0 |
| Growth | +1,300.0% | −108.3% | +284.0% | −77.8% | +55.0% | +162.1% | −88.9% | ||
| calc | 0.10 | 1.31 | −0.11 | 1.54 | 5.92 | 1.43 | 2.30 | 6.50 | 0.78 |
| n/a | n/a | n/a | n/a | n/a | n/a | −109.0 | −51.0 | −3.0 | |
| Financing | |||||||||
| n/a | −368.0 | −1,149.0 | 9.0 | −426.0 | −896.0 | −371.0 | −479.0 | −179.0 | |
| −77.0 | −60.0 | −64.0 | −66.0 | −70.0 | −70.0 | −76.0 | −78.0 | −76.0 | |
| 0.0 | n/a | −200.0 | n/a | −450.0 | −200.0 | −300.0 | −380.0 | −100.0 | |
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.