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 | 2,451.0 | 2,392.2 | 2,886.8 | 3,461.5 | 4,254.5 | 4,631.0 | 4,904.7 | 5,306.2 | 5,431.3 |
| Growth | −2.4% | +20.7% | +19.9% | +22.9% | +8.9% | +5.9% | +8.2% | +2.4% | |
| Operating income | 313.5 | 295.5 | 317.1 | 288.3 | 408.5 | 325.9 | 294.8 | 488.5 | 528.3 |
| Net income | 209.4 | 220.8 | 240.8 | 214.5 | 291.2 | 203.8 | 161.8 | 306.9 | 319.0 |
| Growth | +5.4% | +9.1% | −10.9% | +35.8% | −30.0% | −20.6% | +89.7% | +3.9% | |
| EPS, diluted | 3.17 | 3.35 | 3.72 | 3.39 | 4.67 | 3.29 | 2.63 | 4.99 | 5.51 |
| Growth | +5.7% | +11.0% | −8.9% | +37.8% | −29.6% | −20.1% | +89.7% | +10.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.0% | 24.8% | 23.2% | 20.5% | 22.3% | 20.3% | 21.0% | 23.6% | 24.6% |
| Operating margin | 12.8% | 12.4% | 11.0% | 8.3% | 9.6% | 7.0% | 6.0% | 9.2% | 9.7% |
| Net margin | 8.5% | 9.2% | 8.3% | 6.2% | 6.8% | 4.4% | 3.3% | 5.8% | 5.9% |
| Free cash flow margin | n/a | 12.1% | 10.0% | 5.9% | 11.3% | 5.0% | 4.6% | 7.6% | 6.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 336.4 | 316.8 | 356.7 | 244.6 | 517.3 | 289.8 | 314.3 | 515.3 | 429.4 |
| Capital expenditure | n/a | −26.5 | −66.8 | −40.7 | −36.6 | −56.1 | −90.7 | −114.2 | −63.2 |
| Free cash flow | n/a | 290.3 | 289.9 | 203.9 | 480.8 | 233.7 | 223.6 | 401.1 | 366.2 |
| Growth | −0.1% | −29.7% | +135.8% | −51.4% | −4.3% | +79.3% | −8.7% | ||
| Buybacks | −28.9 | −66.9 | −47.4 | −167.0 | −3.4 | −96.1 | 0.0 | −73.1 | −447.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 166.3 | 349.2 | 105.6 | 71.7 | 135.1 | 40.7 | 65.4 | 183.1 | 222.4 |
| Total debt | 0.7 | 0.5 | 9.9 | 28.9 | 1,509.7 | 1,355.9 | 1,250.0 | 1,132.1 | 1,334.3 |
| Net cash (debt) | 165.6 | 348.7 | 95.7 | 42.8 | −1,374.6 | −1,315.3 | −1,184.6 | −949.0 | −1,111.9 |
| Shareholders’ equity | 940.1 | 1,083.9 | 1,247.8 | 1,241.8 | 1,480.3 | 1,549.4 | 1,667.8 | 1,842.8 | 1,674.0 |
| Debt to equity | 0.00 | 0.00 | 0.01 | 0.02 | 1.02 | 0.88 | 0.75 | 0.61 | 0.80 |
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 | |||||||||
| 336.4 | 316.8 | 356.7 | 244.6 | 517.3 | 289.8 | 314.3 | 515.3 | 429.4 | |
| Growth | −5.8% | +12.6% | −31.4% | +111.5% | −44.0% | +8.5% | +63.9% | −16.7% | |
| Investment | |||||||||
| n/a | −26.5 | −66.8 | −40.7 | −36.6 | −56.1 | −90.7 | −114.2 | −63.2 | |
| calc | n/a | 290.3 | 289.9 | 203.9 | 480.8 | 233.7 | 223.6 | 401.1 | 366.2 |
| Growth | −0.1% | −29.7% | +135.8% | −51.4% | −4.3% | +79.3% | −8.7% | ||
| calc | n/a | 4.40 | 4.47 | 3.22 | 7.71 | 3.77 | 3.64 | 6.52 | 6.32 |
| −25.2 | −45.2 | −483.9 | −44.1 | −1,835.5 | −54.0 | −81.0 | −129.1 | −60.3 | |
| Financing | |||||||||
| −215.4 | −91.9 | −110.9 | −230.1 | 1,385.7 | −248.3 | −250.8 | −275.6 | −343.9 | |
| −28.9 | −66.9 | −47.4 | −167.0 | −3.4 | −96.1 | 0.0 | −73.1 | −447.5 | |
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.