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 | 2,717.0 | 3,242.0 | 3,337.0 | 2,614.0 | 3,409.0 | 4,321.0 | 3,931.0 | 3,994.0 | 3,713.0 |
| Growth | +19.3% | +2.9% | −21.7% | +30.4% | +26.8% | −9.0% | +1.6% | −7.0% | |
| Operating income | 338.0 | 144.0 | 306.0 | 21.0 | 454.0 | 389.0 | 526.0 | 614.0 | 621.0 |
| Net income | 248.0 | −113.0 | 157.0 | −238.0 | 250.0 | 209.0 | 445.0 | 380.0 | 331.0 |
| Growth | −145.6% | −251.6% | −16.4% | +112.9% | −14.6% | −12.9% | |||
| EPS, diluted | 3.91 | −1.85 | 2.63 | −4.21 | 4.34 | 3.62 | 7.73 | 6.72 | 6.02 |
| Growth | −147.3% | −260.1% | −16.6% | +113.5% | −13.1% | −10.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.2% | 23.8% | 20.5% | 19.1% | 23.4% | 20.5% | 21.3% | 24.0% | 25.3% |
| Operating margin | 12.4% | 4.4% | 9.2% | 0.8% | 13.3% | 9.0% | 13.4% | 15.4% | 16.7% |
| Net margin | 9.1% | −3.5% | 4.7% | −9.1% | 7.3% | 4.8% | 11.3% | 9.5% | 8.9% |
| Free cash flow margin | 7.4% | 2.1% | 4.2% | 6.8% | 1.8% | −2.6% | 8.9% | 11.3% | 10.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 348.0 | 298.0 | 363.0 | 377.0 | 257.0 | 100.0 | 595.0 | 692.0 | 665.0 |
| Capital expenditure | −147.0 | −229.0 | −224.0 | −200.0 | −195.0 | −211.0 | −244.0 | −241.0 | −274.0 |
| Free cash flow | 201.0 | 69.0 | 139.0 | 177.0 | 62.0 | −111.0 | 351.0 | 451.0 | 391.0 |
| Growth | −65.7% | +101.4% | +27.3% | −65.0% | −279.0% | +28.5% | −13.3% | ||
| Buybacks | −61.0 | −142.0 | −173.0 | −44.0 | −3.0 | −53.0 | −98.0 | −172.0 | −168.0 |
| Dividends paid | −77.0 | −80.0 | −80.0 | −80.0 | −80.0 | −84.0 | −88.0 | −93.0 | −96.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 280.0 | 175.0 | 169.0 | 151.0 | 168.0 | 206.0 | 238.0 | 223.0 | 258.0 |
| Total debt | 917.0 | 754.0 | 1,031.0 | 1,101.0 | 1,090.0 | 1,096.0 | 1,102.0 | 1,095.0 | 1,116.0 |
| Net cash (debt) | −637.0 | −579.0 | −862.0 | −950.0 | −922.0 | −890.0 | −864.0 | −872.0 | −858.0 |
| Shareholders’ equity | 1,504.0 | 1,154.0 | 998.0 | 691.0 | 947.0 | 898.0 | 1,264.0 | 1,425.0 | 1,550.0 |
| Debt to equity | 0.61 | 0.65 | 1.03 | 1.59 | 1.15 | 1.22 | 0.87 | 0.77 | 0.72 |
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 | |||||||||
| 348.0 | 298.0 | 363.0 | 377.0 | 257.0 | 100.0 | 595.0 | 692.0 | 665.0 | |
| Growth | −14.4% | +21.8% | +3.9% | −31.8% | −61.1% | +495.0% | +16.3% | −3.9% | |
| 155.0 | 149.0 | 148.0 | 158.0 | 160.0 | 146.0 | 144.0 | 151.0 | 154.0 | |
| Investment | |||||||||
| −147.0 | −229.0 | −224.0 | −200.0 | −195.0 | −211.0 | −244.0 | −241.0 | −274.0 | |
| calc | 201.0 | 69.0 | 139.0 | 177.0 | 62.0 | −111.0 | 351.0 | 451.0 | 391.0 |
| Growth | −65.7% | +101.4% | +27.3% | −65.0% | −279.0% | +28.5% | −13.3% | ||
| calc | 3.21 | 1.12 | 2.36 | 3.13 | 1.09 | −1.95 | 6.21 | 8.10 | 7.21 |
| −149.0 | −246.0 | −94.0 | −288.0 | −186.0 | −118.0 | −214.0 | −235.0 | −298.0 | |
| Financing | |||||||||
| −133.0 | −141.0 | −236.0 | −132.0 | −60.0 | 145.0 | −403.0 | −415.0 | −336.0 | |
| −77.0 | −80.0 | −80.0 | −80.0 | −80.0 | −84.0 | −88.0 | −93.0 | −96.0 | |
| −61.0 | −142.0 | −173.0 | −44.0 | −3.0 | −53.0 | −98.0 | −172.0 | −168.0 | |
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.