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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net income | 237.3 | 29.2 | 117.3 | 57.9 | 33.9 |
| Growth | −87.7% | +301.5% | −50.6% | −41.4% | |
| EPS, diluted | 4.39 | 0.48 | 1.63 | 0.72 | 0.39 |
| Growth | −89.1% | +239.6% | −55.8% | −45.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −230.5 | 22.4 | 228.8 | 19.1 | 228.4 |
| Buybacks | −2.2 | −1.9 | −2.4 | −1.6 | −10.7 |
| Dividends paid | −79.9 | −115.2 | −180.0 | −176.8 | −148.2 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 29.3 | 23.5 | 136.5 | 64.0 | 79.6 |
| Total debt | n/a | 1,301.0 | 1,600.7 | 1,638.7 | 1,486.9 |
| Net cash (debt) | n/a | −1,277.5 | −1,464.3 | −1,574.7 | −1,407.3 |
| Shareholders’ equity | 1,312.8 | 1,245.6 | 1,515.8 | 1,487.8 | 1,465.8 |
| Debt to equity | n/a | 1.04 | 1.06 | 1.10 | 1.01 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 29.3 | 23.5 | 136.5 | 64.0 | 79.6 | |
| n/a | 2,646.3 | 3,217.8 | 3,198.3 | 3,003.0 | |
| Growth | +21.6% | −0.6% | −6.1% | ||
| Liabilities | |||||
| n/a | 1,301.0 | 1,600.7 | 1,638.7 | 1,486.9 | |
| calc | n/a | 1,301.0 | 1,600.7 | 1,638.7 | 1,486.9 |
| n/a | 1,400.8 | 1,702.1 | 1,710.5 | 1,537.2 | |
| Equity | |||||
| n/a | −582.8 | −651.3 | −777.5 | −885.1 | |
| 1,312.8 | 1,245.6 | 1,515.8 | 1,487.8 | 1,465.8 | |
| Growth | −5.1% | +21.7% | −1.8% | −1.5% | |
| Per share and net cash | |||||
| calc | n/a | −1,277.5 | −1,464.3 | −1,574.7 | −1,407.3 |
| 60.1 | 61.1 | 77.2 | 82.2 | 88.1 | |
| calc | 21.84 | 20.38 | 19.63 | 18.09 | 16.64 |
Lines marked calc are worked out here from filed figures; point at one for how.