Closing prices at the end of each trading day, from 13 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 | 2,528.1 | 2,873.5 | 3,296.4 | 3,501.8 | 3,480.7 | 3,927.6 | 4,210.3 | 3,960.8 | 4,033.0 |
| Growth | +13.7% | +14.7% | +6.2% | −0.6% | +12.8% | +7.2% | −5.9% | +1.8% | |
| Operating income | 129.9 | 118.3 | 142.1 | 153.4 | 176.3 | 178.2 | 195.8 | 167.7 | 202.4 |
| Net income | 112.1 | 13.0 | 108.6 | 117.5 | 138.9 | 138.2 | 139.1 | 111.8 | 172.9 |
| Growth | −88.4% | +732.9% | +8.2% | +18.2% | −0.5% | +0.6% | −19.6% | +54.6% | |
| EPS, diluted | 3.24 | 0.38 | 3.50 | 3.93 | 4.76 | 4.86 | 4.95 | 4.01 | 6.26 |
| Growth | −88.3% | +821.1% | +12.3% | +21.1% | +2.1% | +1.9% | −19.0% | +56.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 10.1% | 9.0% | 8.9% | 8.9% | 9.3% | 8.8% | 9.4% | 9.6% | 10.1% |
| Operating margin | 5.1% | 4.1% | 4.3% | 4.4% | 5.1% | 4.5% | 4.7% | 4.2% | 5.0% |
| Net margin | 4.4% | 0.5% | 3.3% | 3.4% | 4.0% | 3.5% | 3.3% | 2.8% | 4.3% |
| Free cash flow margin | 5.3% | 0.1% | 0.7% | 4.6% | 2.5% | −3.3% | 1.5% | 8.6% | 3.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 171.7 | 66.8 | 115.3 | 210.4 | 142.6 | −26.2 | 165.8 | 436.5 | 249.2 |
| Capital expenditure | −38.5 | −62.8 | −90.6 | −50.1 | −57.1 | −101.6 | −104.0 | −95.2 | −95.3 |
| Free cash flow | 133.2 | 4.1 | 24.7 | 160.3 | 85.5 | −127.9 | 61.8 | 341.3 | 154.0 |
| Growth | −97.0% | +509.7% | +548.9% | −46.7% | −249.6% | +452.5% | −54.9% | ||
| Buybacks | −34.1 | −137.0 | −182.1 | −41.4 | −108.5 | −50.4 | −40.9 | −55.7 | −65.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 568.9 | 297.3 | 223.8 | 385.8 | 270.2 | 274.8 | 256.2 | 345.1 | 306.5 |
| Shareholders’ equity | 1,025.9 | 921.1 | 865.6 | 977.5 | 1,028.2 | 1,095.7 | 1,214.4 | 1,324.8 | 1,454.6 |
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 29 Sep 2018 | FY2019 28 Sep 2019 | FY2020 3 Oct 2020 | FY2021 2 Oct 2021 | FY2022 1 Oct 2022 | FY2023 30 Sep 2023 | FY2024 28 Sep 2024 | FY2025 27 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 568.9 | 297.3 | 223.8 | 385.8 | 270.2 | 274.8 | 256.2 | 345.1 | 306.5 | |
| 365.5 | 394.8 | 488.3 | 482.1 | 519.7 | 737.7 | 661.5 | 622.4 | 656.6 | |
| 654.6 | 794.3 | 700.9 | 763.5 | 972.3 | 1,602.8 | 1,562.0 | 1,311.4 | 1,229.8 | |
| 314.7 | 341.3 | 384.2 | 383.7 | 395.1 | 444.7 | 492.0 | 501.1 | 546.1 | |
| 1,976.2 | 1,932.6 | 2,000.9 | 2,289.8 | 2,461.9 | 3,393.2 | 3,321.2 | 3,153.8 | 3,137.1 | |
| Growth | −2.2% | +3.5% | +14.4% | +7.5% | +37.8% | −2.1% | −5.0% | −0.5% | |
| Liabilities | |||||||||
| 950.2 | 1,011.5 | 1,135.3 | 1,312.4 | 1,433.7 | 2,297.5 | 2,106.8 | 1,829.0 | 1,682.5 | |
| Equity | |||||||||
| 1,049.2 | 1,062.2 | 1,178.7 | 1,295.1 | 1,434.0 | 1,572.2 | 1,711.3 | 1,823.1 | 1,996.0 | |
| 1,025.9 | 921.1 | 865.6 | 977.5 | 1,028.2 | 1,095.7 | 1,214.4 | 1,324.8 | 1,454.6 | |
| Growth | −10.2% | −6.0% | +12.9% | +5.2% | +6.6% | +10.8% | +9.1% | +9.8% | |
| Per share and net cash | |||||||||
| 33.5 | 31.8 | 29.0 | 29.0 | 28.0 | 27.7 | 27.5 | 27.1 | 26.8 | |
| calc | 30.66 | 28.93 | 29.84 | 33.70 | 36.66 | 39.59 | 44.21 | 48.85 | 54.22 |
Lines marked calc are worked out here from filed figures; point at one for how.