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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | 54.9 | 340.3 | 153.4 | 258.6 | 273.8 | 376.6 |
| Growth | +520.1% | −54.9% | +68.6% | +5.9% | +37.6% | |
| EPS, diluted | 0.37 | 2.03 | 0.90 | 1.52 | 1.36 | 1.42 |
| Growth | +448.6% | −55.7% | +68.9% | −10.5% | +4.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 187.7 | −306.0 | −416.5 | 195.4 | 343.9 | −113.6 |
| Buybacks | −45.5 | 0.0 | 0.0 | −16.9 | −4.8 | −40.6 |
| Dividends paid | −136.4 | −139.1 | −155.2 | −191.5 | −338.2 | −368.2 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 184.4 | 175.6 | 117.3 | 65.6 | 123.1 | 11.9 |
| Total debt | n/a | 2,551.4 | 3,076.4 | 3,117.7 | 4,599.4 | 4,900.8 |
| Net cash (debt) | n/a | −2,375.8 | −2,959.1 | −3,052.1 | −4,476.3 | −4,888.8 |
| Shareholders’ equity | 2,396.2 | 2,582.7 | 2,544.5 | 2,547.9 | 4,014.5 | 3,982.6 |
| Debt to equity | n/a | 0.99 | 1.21 | 1.22 | 1.15 | 1.23 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 184.4 | 175.6 | 117.3 | 65.6 | 123.1 | 11.9 | |
| n/a | 5,164.9 | 5,681.2 | 5,733.5 | 8,703.8 | 8,978.3 | |
| Growth | +10.0% | +0.9% | +51.8% | +3.2% | ||
| Liabilities | ||||||
| n/a | 2,551.4 | 3,076.4 | 3,117.7 | 4,599.4 | 4,900.8 | |
| calc | n/a | 2,551.4 | 3,076.4 | 3,117.7 | 4,599.4 | 4,900.8 |
| n/a | 2,582.2 | 3,136.7 | 3,185.6 | 4,689.2 | 4,995.7 | |
| Equity | ||||||
| n/a | −81.7 | −132.3 | −99.2 | −153.0 | −48.8 | |
| 2,396.2 | 2,582.7 | 2,544.5 | 2,547.9 | 4,014.5 | 3,982.6 | |
| Growth | +7.8% | −1.5% | +0.1% | +57.6% | −0.8% | |
| Per share and net cash | ||||||
| calc | n/a | −2,375.8 | −2,959.1 | −3,052.1 | −4,476.3 | −4,888.8 |
| 167.3 | 170.0 | 170.9 | 169.6 | 264.3 | 266.0 | |
| calc | 14.33 | 15.19 | 14.89 | 15.02 | 15.19 | 14.97 |
Lines marked calc are worked out here from filed figures; point at one for how.