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 | 1,503.9 | 1,835.1 | 1,916.5 | 1,765.4 | 2,928.0 | 3,913.9 | 3,518.8 | 3,202.1 | 2,850.4 |
| Growth | +22.0% | +4.4% | −7.9% | +65.9% | +33.7% | −10.1% | −9.0% | −11.0% | |
| Operating income | 156.0 | 179.7 | 223.7 | 239.6 | 799.0 | 1,233.8 | 893.5 | 624.8 | 23.2 |
| Net income | 84.6 | 136.6 | 139.1 | 152.3 | 587.9 | 913.4 | 689.9 | 472.9 | −15.2 |
| Growth | +61.4% | +1.8% | +9.5% | +286.0% | +55.4% | −24.5% | −31.5% | −103.2% | |
| EPS, diluted | 1.27 | 2.48 | 2.83 | 3.10 | 12.19 | 20.30 | 17.27 | 12.69 | −0.45 |
| Growth | +95.3% | +14.1% | +9.5% | +293.2% | +66.5% | −14.9% | −26.5% | −103.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.0% | 23.9% | 25.9% | 27.8% | 38.4% | 41.9% | 38.1% | 33.7% | 23.7% |
| Operating margin | 10.4% | 9.8% | 11.7% | 13.6% | 27.3% | 31.5% | 25.4% | 19.5% | 0.8% |
| Net margin | 5.6% | 7.4% | 7.3% | 8.6% | 20.1% | 23.3% | 19.6% | 14.8% | −0.5% |
| Free cash flow margin | 6.4% | 5.8% | 9.1% | 12.2% | 17.4% | 16.6% | 16.7% | 12.5% | 10.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 121.7 | 145.7 | 209.7 | 248.8 | 572.9 | 786.8 | 807.6 | 549.0 | 402.8 |
| Capital expenditure | −25.1 | −38.5 | −34.9 | −33.8 | −64.5 | −135.8 | −218.9 | −149.9 | −107.1 |
| Free cash flow | 96.5 | 107.2 | 174.8 | 215.0 | 508.4 | 651.1 | 588.7 | 399.2 | 295.7 |
| Growth | +11.1% | +63.1% | +23.0% | +136.5% | +28.1% | −9.6% | −32.2% | −25.9% | |
| Buybacks | −13.9 | −411.8 | −24.4 | −15.0 | −135.1 | −500.2 | −491.0 | −381.0 | −100.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 45.7 | 126.7 | 123.4 | 284.5 | 576.3 | 388.8 | 388.1 | 351.4 | 506.7 |
| Total debt | 571.9 | 877.7 | 845.3 | 803.7 | 758.4 | 760.5 | 762.7 | 764.8 | 760.5 |
| Net cash (debt) | −526.1 | −751.0 | −721.9 | −519.3 | −182.1 | −371.8 | −374.6 | −413.5 | −253.8 |
| Shareholders’ equity | 360.9 | 122.1 | 232.9 | 378.4 | 864.7 | 1,249.8 | 1,468.1 | 1,539.9 | 1,398.3 |
| Debt to equity | 1.58 | 7.19 | 3.63 | 2.12 | 0.88 | 0.61 | 0.52 | 0.50 | 0.54 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 45.7 | 126.7 | 123.4 | 284.5 | 576.3 | 388.8 | 388.1 | 351.4 | 506.7 | |
| 224.4 | 265.1 | 315.4 | 298.2 | 524.9 | 528.9 | 559.9 | 489.9 | 447.0 | |
| 200.0 | 221.8 | 226.1 | 199.1 | 286.0 | 454.5 | 493.9 | 524.7 | 484.8 | |
| 208.6 | 213.1 | 260.7 | 243.9 | 275.6 | 390.2 | 559.0 | 652.1 | 594.3 | |
| 147.7 | 170.1 | 186.2 | 188.2 | 199.0 | 289.3 | 311.1 | 314.0 | 294.5 | |
| 1,215.1 | 1,324.1 | 1,437.0 | 1,558.5 | 2,210.1 | 2,599.0 | 2,935.0 | 3,021.4 | 2,851.9 | |
| Growth | +9.0% | +8.5% | +8.5% | +41.8% | +17.6% | +12.9% | +2.9% | −5.6% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 3.7 | |
| 571.9 | 877.7 | 845.3 | 803.7 | 758.4 | 760.5 | 762.7 | 764.8 | 756.8 | |
| calc | 571.9 | 877.7 | 845.3 | 803.7 | 758.4 | 760.5 | 762.7 | 764.8 | 760.5 |
| 854.2 | 1,202.0 | 1,204.1 | 1,180.1 | 1,345.4 | 1,349.2 | 1,466.9 | 1,481.5 | 1,453.6 | |
| Equity | |||||||||
| −42.4 | −317.4 | −200.4 | −64.2 | 388.7 | 802.0 | 994.9 | 1,049.4 | 889.4 | |
| 360.9 | 122.1 | 232.9 | 378.4 | 864.7 | 1,249.8 | 1,468.1 | 1,539.9 | 1,398.3 | |
| Growth | −66.2% | +90.8% | +62.5% | +128.5% | +44.5% | +17.5% | +4.9% | −9.2% | |
| Per share and net cash | |||||||||
| calc | −526.1 | −751.0 | −721.9 | −519.3 | −182.1 | −371.8 | −374.6 | −413.5 | −253.8 |
| 63.3 | 47.1 | 47.0 | 47.4 | 46.0 | 41.4 | 37.3 | 34.9 | 33.7 | |
| calc | 5.70 | 2.59 | 4.96 | 7.98 | 18.80 | 30.22 | 39.34 | 44.18 | 41.54 |
Lines marked calc are worked out here from filed figures; point at one for how.