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 | 1,579.9 | 1,592.7 | 1,693.3 | 1,546.3 | 1,742.7 | 3,061.3 | 2,254.9 | 1,707.4 | 2,219.1 |
| Growth | +0.8% | +6.3% | −8.7% | +12.7% | +75.7% | −26.3% | −24.3% | +30.0% | |
| Operating income | 593.8 | 519.7 | 511.8 | 29.9 | 639.9 | 814.5 | 755.1 | 209.7 | 813.5 |
| Net income | 283.5 | 391.5 | 304.3 | −123.8 | 363.6 | 566.0 | 476.9 | 77.5 | 518.5 |
| Growth | +38.1% | −22.3% | −140.7% | +55.7% | −15.8% | −83.7% | +568.9% | ||
| EPS, diluted | 3.30 | 4.53 | 3.51 | −1.41 | 3.97 | 6.15 | 5.17 | 0.84 | 5.68 |
| Growth | +37.3% | −22.5% | −140.2% | +54.9% | −15.9% | −83.8% | +576.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 37.6% | 32.6% | 30.2% | 1.9% | 36.7% | 26.6% | 33.5% | 12.3% | 36.7% |
| Net margin | 17.9% | 24.6% | 18.0% | −8.0% | 20.9% | 18.5% | 21.1% | 4.5% | 23.4% |
| Free cash flow margin | 14.8% | 2.0% | −5.6% | 1.6% | 2.3% | 0.0% | 10.1% | 7.9% | 8.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 684.5 | 615.3 | 694.5 | 740.8 | 791.6 | 812.5 | 1,237.1 | 1,066.0 | 1,100.0 |
| Capital expenditure | −450.3 | −584.0 | −788.9 | −716.2 | −751.7 | −811.8 | −1,009.9 | −931.2 | −912.8 |
| Free cash flow | 234.2 | 31.3 | −94.5 | 24.7 | 39.8 | 0.7 | 227.2 | 134.7 | 187.2 |
| Growth | −86.6% | −401.8% | +61.5% | −98.3% | +32,591.7% | −40.7% | +39.0% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −64.1 | −54.4 |
| Dividends paid | −139.1 | −143.3 | −147.4 | −153.3 | −163.1 | −168.1 | −176.1 | −183.8 | −188.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 555.5 | 229.6 | 20.4 | 20.5 | 31.5 | 46.0 | 55.4 | 38.2 | 43.2 |
| Total debt | 2,383.7 | 2,131.4 | 2,133.7 | 2,629.6 | 2,628.7 | 2,632.4 | 2,384.5 | 2,688.2 | 2,682.9 |
| Net cash (debt) | −1,828.2 | −1,901.8 | −2,113.3 | −2,609.0 | −2,597.2 | −2,586.4 | −2,329.0 | −2,650.0 | −2,639.7 |
| Shareholders’ equity | 1,703.7 | 1,937.3 | 2,139.0 | 1,972.0 | 1,786.2 | −625.7 | −55.1 | −15.5 | 3,094.6 |
| Debt to equity | 1.40 | 1.10 | 1.00 | 1.33 | 1.47 | n/a | n/a | n/a | 0.87 |
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 | |||||||||
| 555.5 | 229.6 | 20.4 | 20.5 | 31.5 | 46.0 | 55.4 | 38.2 | 43.2 | |
| 4,674.1 | 4,977.1 | 5,509.5 | 5,998.1 | 6,384.3 | 6,566.5 | 7,299.9 | 7,339.2 | 7,712.6 | |
| 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | |
| 6,103.3 | 6,036.5 | 6,462.2 | 6,964.9 | 7,464.8 | 7,896.3 | 8,280.3 | 8,319.8 | 8,719.1 | |
| Growth | −1.1% | +7.1% | +7.8% | +7.2% | +5.8% | +4.9% | +0.5% | +4.8% | |
| Liabilities | |||||||||
| 300.0 | 0.0 | 0.0 | 0.0 | 0.0 | 549.0 | 0.0 | 500.0 | 300.0 | |
| 2,083.7 | 2,131.4 | 2,133.7 | 2,629.6 | 2,628.7 | 2,083.4 | 2,384.5 | 2,188.2 | 2,382.9 | |
| calc | 2,383.7 | 2,131.4 | 2,133.7 | 2,629.6 | 2,628.7 | 2,632.4 | 2,384.5 | 2,688.2 | 2,682.9 |
| Equity | |||||||||
| 851.7 | 1,098.9 | 1,272.6 | 991.6 | 1,191.2 | 1,587.1 | 1,885.9 | 1,727.3 | 2,012.5 | |
| 1,703.7 | 1,937.3 | 2,139.0 | 1,972.0 | 1,786.2 | −625.7 | −55.1 | −15.5 | 3,094.6 | |
| Growth | +13.7% | +10.4% | −7.8% | −9.4% | −135.0% | ||||
| Per share and net cash | |||||||||
| calc | −1,828.2 | −1,901.8 | −2,113.3 | −2,609.0 | −2,597.2 | −2,586.4 | −2,329.0 | −2,650.0 | −2,639.7 |
| 85.5 | 86.0 | 86.3 | 91.0 | 91.2 | 91.5 | 91.8 | 91.0 | 90.4 | |
| calc | 19.92 | 22.54 | 24.78 | 21.68 | 19.59 | −6.84 | −0.60 | −0.17 | 34.24 |
Lines marked calc are worked out here from filed figures; point at one for how.