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 | 1,164.0 | 1,241.8 | 1,255.6 | 1,458.4 | 1,807.2 | 1,933.3 | 2,097.1 | 2,298.5 | 2,739.2 |
| Growth | +6.7% | +1.1% | +16.1% | +23.9% | +7.0% | +8.5% | +9.6% | +19.2% | |
| Operating income | 41.8 | 72.6 | 63.0 | 210.9 | 380.7 | 447.4 | 458.5 | 588.1 | 982.4 |
| Net income | 6.2 | 52.0 | −27.5 | 130.7 | 476.9 | 313.1 | 245.5 | 376.3 | 734.0 |
| Growth | +733.3% | −152.8% | +264.9% | −34.4% | −21.6% | +53.3% | +95.0% | ||
| EPS, diluted | 0.05 | 0.44 | −0.23 | 1.12 | 4.03 | 2.65 | 2.06 | 3.12 | 6.08 |
| Growth | +780.0% | −152.3% | +259.8% | −34.2% | −22.3% | +51.5% | +94.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 71.8% | 73.7% | 74.1% | 77.1% | 79.5% | 80.0% | 79.0% | 80.6% | 83.8% |
| Operating margin | 3.6% | 5.8% | 5.0% | 14.5% | 21.1% | 23.1% | 21.9% | 25.6% | 35.9% |
| Net margin | 0.5% | 4.2% | −2.2% | 9.0% | 26.4% | 16.2% | 11.7% | 16.4% | 26.8% |
| Free cash flow margin | 9.4% | 17.0% | 17.6% | 14.6% | 19.0% | 21.5% | 28.0% | 32.0% | 31.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 135.2 | 247.8 | 285.1 | 233.8 | 368.8 | 435.3 | 610.9 | 750.0 | 867.7 |
| Capital expenditure | −25.4 | −36.0 | −64.4 | −20.2 | −24.7 | −19.5 | −23.8 | −14.4 | −11.0 |
| Free cash flow | 109.8 | 211.7 | 220.7 | 213.6 | 344.1 | 415.8 | 587.0 | 735.6 | 856.7 |
| Growth | +92.9% | +4.3% | −3.2% | +61.1% | +20.8% | +41.2% | +25.3% | +16.5% | |
| Buybacks | −51.0 | −1,100.0 | −115.0 | 0.0 | −30.0 | −125.0 | 0.0 | 0.0 | −300.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 280.0 | 259.9 | 269.6 | 275.5 | 326.5 | 272.2 | 288.1 | 265.8 | 184.4 |
| Total debt | n/a | 643.3 | 669.1 | 1,005.3 | 1,439.5 | 1,350.6 | 1,695.8 | 1,748.6 | 1,197.4 |
| Net cash (debt) | n/a | −383.3 | −399.6 | −729.9 | −1,112.9 | −1,078.4 | −1,407.7 | −1,482.8 | −1,013.0 |
| Shareholders’ equity | 885.4 | 874.6 | 1,202.0 | 1,438.2 | 2,038.5 | 2,296.0 | 2,677.3 | 3,214.4 | 3,826.2 |
| Debt to equity | n/a | 0.74 | 0.56 | 0.70 | 0.71 | 0.59 | 0.63 | 0.54 | 0.31 |
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 | |||||||||
| 135.2 | 247.8 | 285.1 | 233.8 | 368.8 | 435.3 | 610.9 | 750.0 | 867.7 | |
| Growth | +83.2% | +15.1% | −18.0% | +57.7% | +18.0% | +40.3% | +22.8% | +15.7% | |
| 86.7 | 87.4 | 77.8 | 80.8 | 85.2 | 87.7 | 104.8 | 108.1 | 102.5 | |
| Investment | |||||||||
| −25.4 | −36.0 | −64.4 | −20.2 | −24.7 | −19.5 | −23.8 | −14.4 | −11.0 | |
| calc | 109.8 | 211.7 | 220.7 | 213.6 | 344.1 | 415.8 | 587.0 | 735.6 | 856.7 |
| Growth | +92.9% | +4.3% | −3.2% | +61.1% | +20.8% | +41.2% | +25.3% | +16.5% | |
| calc | 0.94 | 1.79 | 1.88 | 1.84 | 2.91 | 3.52 | 4.92 | 6.09 | 7.09 |
| −16.1 | −49.2 | −150.0 | −526.0 | −687.9 | −201.2 | −866.1 | −124.8 | −38.3 | |
| Financing | |||||||||
| −118.1 | −210.8 | −123.0 | 297.4 | 370.3 | −264.1 | 268.3 | −650.7 | −908.5 | |
| −51.0 | −1,100.0 | −115.0 | 0.0 | −30.0 | −125.0 | 0.0 | 0.0 | −300.0 | |
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.