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 | 2,054.5 | 2,215.4 | 2,383.0 | 2,695.5 | 3,303.7 | 3,338.6 | 3,310.1 | 3,200.5 | 3,129.1 |
| Growth | +7.8% | +7.6% | +13.1% | +22.6% | +1.1% | −0.9% | −3.3% | −2.2% | |
| Operating income | 156.1 | 167.3 | 152.1 | 198.0 | 254.5 | 260.0 | 210.6 | 185.4 | 250.0 |
| Net income | 78.8 | 123.6 | 92.8 | 120.7 | 151.7 | 152.2 | 125.6 | 108.0 | 162.8 |
| Growth | +56.8% | −24.9% | +30.1% | +25.7% | +0.3% | −17.4% | −14.1% | +50.8% | |
| EPS, diluted | 1.52 | 2.32 | 1.61 | 2.20 | 2.75 | 2.24 | 1.88 | 1.62 | 2.55 |
| Growth | +52.6% | −30.6% | +36.6% | +25.0% | −18.5% | −16.1% | −13.8% | +57.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.8% | 30.5% | 29.5% | 29.6% | 29.4% | 29.7% | 28.6% | 29.5% | 31.9% |
| Operating margin | 7.6% | 7.6% | 6.4% | 7.3% | 7.7% | 7.8% | 6.4% | 5.8% | 8.0% |
| Net margin | 3.8% | 5.6% | 3.9% | 4.5% | 4.6% | 4.6% | 3.8% | 3.4% | 5.2% |
| Free cash flow margin | 3.4% | 3.4% | 7.3% | 8.2% | 5.2% | −4.5% | 9.9% | 11.0% | 9.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 114.3 | 114.1 | 205.0 | 264.3 | 250.8 | −34.0 | 381.6 | 394.9 | 332.5 |
| Capital expenditure | −44.7 | −37.8 | −31.6 | −43.1 | −80.3 | −115.2 | −54.0 | −43.1 | −41.4 |
| Free cash flow | 69.7 | 76.3 | 173.4 | 221.2 | 170.5 | −149.2 | 327.7 | 351.8 | 291.1 |
| Growth | +9.5% | +127.4% | +27.6% | −22.9% | −187.5% | +7.4% | −17.2% | ||
| Buybacks | −27.6 | −13.8 | −63.0 | −59.1 | −27.9 | −62.3 | −37.2 | −24.1 | −155.1 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 32.4 | 482.1 | 497.7 | 652.7 | 426.4 | 177.4 | 488.7 | 753.6 | 882.5 |
| Total debt | 395.7 | 692.2 | 693.2 | 694.1 | 1,185.8 | 1,186.6 | 1,188.2 | 1,190.0 | 1,191.7 |
| Net cash (debt) | −363.3 | −210.0 | −195.4 | −41.3 | −759.3 | −1,009.1 | −699.5 | −436.5 | −309.2 |
| Shareholders’ equity | 635.7 | 952.4 | 996.0 | 1,076.8 | 1,222.2 | 1,333.7 | 1,451.4 | 1,555.7 | 1,583.3 |
| Debt to equity | 0.62 | 0.73 | 0.70 | 0.64 | 0.97 | 0.89 | 0.82 | 0.76 | 0.75 |
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 29 Sep 2018 | FY2019 28 Sep 2019 | FY2020 26 Sep 2020 | FY2021 25 Sep 2021 | FY2022 24 Sep 2022 | FY2023 30 Sep 2023 | FY2024 28 Sep 2024 | FY2025 27 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 32.4 | 482.1 | 497.7 | 652.7 | 426.4 | 177.4 | 488.7 | 753.6 | 882.5 | |
| 237.9 | 275.9 | 300.1 | 391.8 | 385.4 | 376.8 | 332.9 | 326.2 | 325.3 | |
| 382.1 | 427.8 | 466.2 | 439.6 | 685.2 | 938.0 | 838.2 | 757.9 | 722.1 | |
| 180.9 | 217.6 | 245.4 | 244.7 | 328.6 | 397.0 | 391.8 | 379.2 | 363.2 | |
| 256.3 | 281.2 | 286.1 | 290.0 | 369.4 | 546.4 | 546.4 | 551.4 | 554.7 | |
| 1,306.9 | 1,907.2 | 2,025.0 | 2,339.4 | 3,116.7 | 3,282.0 | 3,378.6 | 3,553.4 | 3,625.6 | |
| Growth | +45.9% | +6.2% | +15.5% | +33.2% | +5.3% | +2.9% | +5.2% | +2.0% | |
| Liabilities | |||||||||
| 0.4 | 0.1 | 0.1 | 0.1 | 1.1 | 0.3 | 0.2 | 0.2 | 0.1 | |
| 395.3 | 692.0 | 693.0 | 694.0 | 1,184.7 | 1,186.2 | 1,188.0 | 1,189.8 | 1,191.6 | |
| calc | 395.7 | 692.2 | 693.2 | 694.1 | 1,185.8 | 1,186.6 | 1,188.2 | 1,190.0 | 1,191.7 |
| Equity | |||||||||
| 239.3 | 362.9 | 421.7 | 510.8 | 646.1 | 755.3 | 859.4 | 959.5 | 1,015.1 | |
| 635.7 | 952.4 | 996.0 | 1,076.8 | 1,222.2 | 1,333.7 | 1,451.4 | 1,555.7 | 1,583.3 | |
| Growth | +49.8% | +4.6% | +8.1% | +13.5% | +9.1% | +8.8% | +7.2% | +1.8% | |
| Per share and net cash | |||||||||
| calc | −363.3 | −210.0 | −195.4 | −41.3 | −759.3 | −1,009.1 | −699.5 | −436.5 | −309.2 |
Lines marked calc are worked out here from filed figures; point at one for how.