Closing prices at the end of each trading day, from 28 Jun 2018. 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 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,185.3 | 2,353.6 | 2,404.6 | 2,346.0 | 2,553.6 | 2,774.6 | 2,816.0 | 2,767.1 | 2,672.8 |
| Growth | +7.7% | +2.2% | −2.4% | +8.8% | +8.7% | +1.5% | −1.7% | −3.4% | |
| Operating income | 7.6 | 40.0 | 129.7 | 12.1 | 90.5 | 88.4 | 101.0 | 156.9 | 134.6 |
| Net income | −52.4 | −15.1 | 44.4 | −41.6 | 46.3 | 14.0 | −7.7 | 66.4 | 56.0 |
| Growth | −193.7% | −69.8% | −155.0% | −15.7% | |||||
| EPS, diluted | n/a | −0.18 | 0.43 | −0.40 | 0.44 | 0.14 | −0.12 | 0.20 | 0.13 |
| Growth | −193.0% | −68.2% | −185.7% | −35.0% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.8% | 26.6% | 26.5% | 25.4% | 25.5% | 24.3% | 24.1% | 23.3% | 23.3% |
| Operating margin | 0.3% | 1.7% | 5.4% | 0.5% | 3.5% | 3.2% | 3.6% | 5.7% | 5.0% |
| Net margin | −2.4% | −0.6% | 1.8% | −1.8% | 1.8% | 0.5% | −0.3% | 2.4% | 2.1% |
| Free cash flow margin | 1.7% | 4.0% | 3.3% | 8.2% | 3.4% | −0.0% | 2.1% | 4.6% | 1.4% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 111.9 | 180.4 | 169.7 | 245.1 | 148.4 | 106.9 | 129.9 | 205.6 | 291.8 |
| Capital expenditure | −75.6 | −86.4 | −89.9 | −52.7 | −61.2 | −107.3 | −71.3 | −78.4 | −254.2 |
| Free cash flow | 36.3 | 94.0 | 79.8 | 192.4 | 87.2 | −0.4 | 58.6 | 127.2 | 37.6 |
| Growth | +158.7% | −15.1% | +141.1% | −54.7% | −100.5% | +117.1% | −70.4% | ||
| Buybacks | −30.2 | −2.9 | −1.2 | −1.5 | −1.9 | −163.8 | −2.2 | −3.1 | −24.2 |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 68.0 | 35.2 | 39.1 | 157.1 | 123.7 | 20.1 | 67.0 | 140.4 | 74.5 |
| Total debt | n/a | 1,154.3 | 1,144.6 | 1,139.8 | 1,141.0 | 1,342.7 | 888.1 | 802.5 | 790.2 |
| Net cash (debt) | n/a | −1,119.1 | −1,105.5 | −982.7 | −1,017.3 | −1,322.6 | −821.1 | −662.1 | −715.7 |
| Shareholders’ equity | 705.2 | 1,227.3 | 1,283.8 | 1,271.5 | 1,342.7 | 1,216.8 | 1,243.3 | 1,275.3 | 1,293.0 |
| Debt to equity | n/a | 0.94 | 0.89 | 0.90 | 0.85 | 1.10 | 0.71 | 0.63 | 0.61 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | 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 | |||||||||
| 68.0 | 35.2 | 39.1 | 157.1 | 123.7 | 20.1 | 67.0 | 140.4 | 74.5 | |
| n/a | 317.1 | 333.7 | 319.2 | 378.9 | 397.6 | 442.3 | 415.2 | 393.1 | |
| n/a | 23.8 | 26.5 | 6.5 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 256.8 | 272.4 | 251.5 | 264.4 | 328.3 | 315.2 | 391.9 | 541.6 | |
| 1,667.1 | 1,766.8 | 1,810.4 | 1,859.3 | 1,950.8 | 2,008.8 | 2,021.4 | 2,015.7 | 2,015.7 | |
| n/a | 2,891.9 | 2,928.6 | 3,071.0 | 3,237.6 | 3,305.5 | 3,352.2 | 3,391.8 | 3,392.0 | |
| Growth | +1.3% | +4.9% | +5.4% | +2.1% | +1.4% | +1.2% | +0.0% | ||
| Liabilities | |||||||||
| n/a | 13.0 | 10.4 | 12.3 | 10.4 | 12.0 | 0.0 | 0.0 | 0.0 | |
| n/a | 1,141.3 | 1,134.2 | 1,127.5 | 1,130.6 | 1,330.7 | 888.1 | 802.5 | 790.2 | |
| calc | n/a | 1,154.3 | 1,144.6 | 1,139.8 | 1,141.0 | 1,342.7 | 888.1 | 802.5 | 790.2 |
| n/a | 1,664.6 | 1,644.8 | 1,799.5 | 1,894.9 | 2,088.7 | 1,610.7 | 1,609.4 | 1,591.9 | |
| Equity | |||||||||
| n/a | −189.6 | −146.3 | −187.9 | −141.6 | −127.6 | −135.3 | −68.9 | −12.9 | |
| 705.2 | 1,227.3 | 1,283.8 | 1,271.5 | 1,342.7 | 1,216.8 | 1,243.3 | 1,275.3 | 1,293.0 | |
| Growth | +74.0% | +4.6% | −1.0% | +5.6% | −9.4% | +2.2% | +2.6% | +1.4% | |
| Per share and net cash | |||||||||
| calc | n/a | −1,119.1 | −1,105.5 | −982.7 | −1,017.3 | −1,322.6 | −821.1 | −662.1 | −715.7 |
| n/a | 104.5 | 104.7 | 104.9 | 105.2 | 93.0 | 93.6 | 94.8 | 94.8 | |
| calc | n/a | 11.75 | 12.26 | 12.12 | 12.76 | 13.08 | 13.28 | 13.45 | 13.64 |
Lines marked calc are worked out here from filed figures; point at one for how.