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 | 1,792.5 | 2,474.5 | 2,785.6 | 1,761.7 | 1,210.8 | 2,049.8 | 2,862.7 | 2,746.1 | 3,678.7 |
| Growth | +38.0% | +12.6% | −36.8% | −31.3% | +69.3% | +39.7% | −4.1% | +34.0% | |
| Operating income | −169.1 | 33.0 | 20.6 | −620.2 | −428.5 | 45.3 | 568.3 | 457.4 | 3.3 |
| Net income | −128.2 | 482.7 | −33.7 | −494.5 | −326.2 | 7.0 | 434.1 | 344.2 | −163.7 |
| Growth | −107.0% | +6,143.3% | −20.7% | −147.6% | |||||
| EPS, diluted | −1.20 | 4.37 | −0.34 | −4.60 | −3.04 | 0.05 | 4.16 | 3.43 | −1.66 |
| Growth | −107.8% | +8,220.0% | −17.5% | −148.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −9.4% | 1.3% | 0.7% | −35.2% | −35.4% | 2.2% | 19.9% | 16.7% | 0.1% |
| Net margin | −7.2% | 19.5% | −1.2% | −28.1% | −26.9% | 0.3% | 15.2% | 12.5% | −4.4% |
| Free cash flow margin | −1.5% | 3.7% | 14.3% | 22.6% | 4.5% | −0.8% | 15.3% | 6.9% | 3.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 371.2 | 557.9 | 855.8 | 538.9 | 136.4 | 233.9 | 833.7 | 684.7 | 543.0 |
| Capital expenditure | −397.6 | −466.6 | −458.4 | −140.8 | −82.1 | −250.9 | −395.5 | −495.1 | −426.4 |
| Free cash flow | −26.4 | 91.3 | 397.3 | 398.1 | 54.3 | −17.0 | 438.2 | 189.6 | 116.6 |
| Growth | +335.4% | +0.2% | −86.4% | −131.3% | −56.7% | −38.5% | |||
| Dividends paid | −305.5 | −308.4 | −313.4 | −260.3 | −109.1 | −107.4 | −201.5 | −168.5 | −100.7 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 521.4 | 284.4 | 347.9 | 487.9 | 917.5 | 232.1 | 257.2 | 217.3 | 196.8 |
| Total debt | 492.9 | 494.0 | 479.4 | 480.7 | 1,025.5 | 542.6 | 545.1 | 1,782.2 | 2,063.9 |
| Net cash (debt) | 28.5 | −209.6 | −131.4 | 7.2 | −107.9 | −310.5 | −288.0 | −1,564.8 | −1,867.1 |
| Shareholders’ equity | 4,164.6 | 4,382.7 | 4,012.2 | 3,318.5 | 2,912.6 | 2,765.5 | 2,771.9 | 2,917.2 | 2,829.3 |
| Debt to equity | 0.12 | 0.11 | 0.12 | 0.14 | 0.35 | 0.20 | 0.20 | 0.61 | 0.73 |
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 | |||||||||
| 521.4 | 284.4 | 347.9 | 487.9 | 917.5 | 232.1 | 257.2 | 217.3 | 196.8 | |
| 398.3 | 530.9 | 461.8 | 150.2 | 204.4 | 430.9 | 403.1 | 418.6 | 752.8 | |
| 137.2 | 158.1 | 149.7 | 104.2 | 84.1 | 88.0 | 94.2 | 117.9 | 324.3 | |
| 5,001.1 | 4,857.4 | 4,502.1 | 3,646.3 | 3,127.3 | 2,960.8 | 2,921.7 | 3,016.3 | 4,313.1 | |
| 51.7 | 64.8 | 82.8 | 45.7 | 45.7 | 45.7 | 45.7 | 45.7 | 182.9 | |
| 6,440.0 | 6,214.9 | 5,839.5 | 4,829.6 | 5,034.1 | 4,355.5 | 4,382.0 | 5,781.9 | 6,705.7 | |
| Growth | −3.5% | −6.0% | −17.3% | +4.2% | −13.5% | +0.6% | +31.9% | +16.0% | |
| Liabilities | |||||||||
| n/a | 0.0 | 0.0 | 0.0 | 483.5 | 0.0 | n/a | 0.0 | 6.9 | |
| 492.9 | 494.0 | 479.4 | 480.7 | 542.0 | 542.6 | 545.1 | 1,782.2 | 2,057.1 | |
| calc | 492.9 | 494.0 | 479.4 | 480.7 | 1,025.5 | 542.6 | 545.1 | 1,782.2 | 2,063.9 |
| Equity | |||||||||
| 3,855.7 | 4,027.8 | 3,714.3 | 3,010.0 | 2,573.4 | 2,473.6 | 2,707.7 | 2,883.6 | 2,619.1 | |
| 4,164.6 | 4,382.7 | 4,012.2 | 3,318.5 | 2,912.6 | 2,765.5 | 2,771.9 | 2,917.2 | 2,829.3 | |
| Growth | +5.2% | −8.5% | −17.3% | −12.2% | −5.1% | +0.2% | +5.2% | −3.0% | |
| Per share and net cash | |||||||||
| calc | 28.5 | −209.6 | −131.4 | 7.2 | −107.9 | −310.5 | −288.0 | −1,564.8 | −1,867.1 |
| 108.6 | 109.0 | 108.4 | 107.5 | 107.9 | 105.3 | 99.4 | 98.8 | 99.4 | |
| calc | 38.35 | 40.21 | 37.00 | 30.87 | 26.99 | 26.26 | 27.88 | 29.54 | 28.45 |
Lines marked calc are worked out here from filed figures; point at one for how.