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 | 3,938.3 | 3,932.6 | 3,876.4 | 3,514.3 | 3,875.0 | 3,815.6 | 3,728.1 | 3,717.0 | 3,701.4 |
| Growth | −0.1% | −1.4% | −9.3% | +10.3% | −1.5% | −2.3% | −0.3% | −0.4% | |
| Operating income | 478.6 | 426.6 | 458.5 | 258.8 | 418.4 | 337.6 | 325.0 | 282.7 | 327.8 |
| Net income | 215.1 | 258.0 | 271.6 | 184.6 | 239.9 | 183.6 | 184.6 | 153.4 | 195.9 |
| Growth | +20.0% | +5.3% | −32.0% | +29.9% | −23.5% | +0.6% | −16.9% | +27.7% | |
| EPS, diluted | 1.56 | 2.08 | 2.26 | 0.99 | 2.10 | 1.66 | 1.69 | 1.43 | 1.89 |
| Growth | +33.3% | +8.7% | −56.2% | +112.1% | −21.0% | +1.8% | −15.4% | +32.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 49.9% | 49.4% | 49.3% | 48.8% | 50.4% | 50.3% | 50.9% | 50.9% | 51.6% |
| Operating margin | 12.2% | 10.8% | 11.8% | 7.4% | 10.8% | 8.8% | 8.7% | 7.6% | 8.9% |
| Net margin | 5.5% | 6.6% | 7.0% | 5.3% | 6.2% | 4.8% | 5.0% | 4.1% | 5.3% |
| Free cash flow margin | 6.4% | 7.3% | 5.5% | 9.0% | 7.9% | 1.5% | 4.3% | 3.9% | 4.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 343.3 | 372.7 | 320.4 | 426.9 | 381.9 | 156.5 | 249.3 | 246.5 | 274.8 |
| Capital expenditure | −89.7 | −86.5 | −107.8 | −110.9 | −73.9 | −99.3 | −90.7 | −101.2 | −102.1 |
| Free cash flow | 253.6 | 286.2 | 212.7 | 316.0 | 308.0 | 57.3 | 158.6 | 145.4 | 172.7 |
| Growth | +12.8% | −25.7% | +48.6% | −2.6% | −81.4% | +177.0% | −8.3% | +18.8% | |
| Buybacks | −346.9 | −166.7 | −47.4 | −61.4 | n/a | −130.3 | −15.2 | −60.4 | −54.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 63.8 | 77.3 | 71.5 | 514.2 | 401.0 | 70.6 | 123.0 | 108.0 | 149.2 |
| Total debt | 1,891.5 | 1,794.5 | 1,609.3 | 1,813.2 | 1,393.0 | 1,087.5 | 1,078.0 | 994.0 | 875.0 |
| Net cash (debt) | −1,827.7 | −1,717.2 | −1,537.8 | −1,299.0 | −992.0 | −1,016.9 | −955.0 | −886.0 | −725.8 |
| Shareholders’ equity | −363.6 | −268.6 | −60.3 | 15.4 | 280.7 | 293.6 | 508.7 | 628.5 | 794.2 |
| Debt to equity | n/a | n/a | n/a | 117.41 | 4.96 | 3.70 | 2.12 | 1.58 | 1.10 |
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 | |||||||||
| 63.8 | 77.3 | 71.5 | 514.2 | 401.0 | 70.6 | 123.0 | 108.0 | 149.2 | |
| 47.0 | 48.4 | 43.1 | 35.6 | 32.6 | 34.1 | 33.4 | 33.6 | 31.8 | |
| 930.9 | 944.3 | 952.9 | 814.5 | 871.3 | 936.4 | 975.2 | 1,036.6 | 987.6 | |
| 313.7 | 308.4 | 319.6 | 315.0 | 307.4 | 297.9 | 297.8 | 269.9 | 284.3 | |
| 537.8 | 535.9 | 530.8 | 540.0 | 541.2 | 526.1 | 533.1 | 538.3 | 540.7 | |
| 2,099.0 | 2,097.4 | 2,098.4 | 2,895.1 | 2,847.1 | 2,576.9 | 2,725.3 | 2,792.9 | 2,871.1 | |
| Growth | −0.1% | +0.0% | +38.0% | −1.7% | −9.5% | +5.8% | +2.5% | +2.8% | |
| Liabilities | |||||||||
| 1,891.5 | 1,794.5 | 1,609.3 | 1,813.2 | 1,393.0 | 1,087.5 | 1,078.0 | 994.0 | 875.0 | |
| calc | 1,891.5 | 1,794.5 | 1,609.3 | 1,813.2 | 1,393.0 | 1,087.5 | 1,078.0 | 994.0 | 875.0 |
| 2,462.6 | 2,366.0 | 2,158.8 | 2,879.7 | 2,566.4 | 2,283.2 | 2,216.5 | 2,164.4 | 2,076.9 | |
| Equity | |||||||||
| −283.1 | −179.8 | 55.8 | 117.1 | 357.0 | 440.2 | 624.8 | 740.7 | 898.1 | |
| −363.6 | −268.6 | −60.3 | 15.4 | 280.7 | 293.6 | 508.7 | 628.5 | 794.2 | |
| Growth | +1,717.9% | +4.6% | +73.3% | +23.5% | +26.4% | ||||
| Per share and net cash | |||||||||
| calc | −1,827.7 | −1,717.2 | −1,537.8 | −1,299.0 | −992.0 | −1,016.9 | −955.0 | −886.0 | −725.8 |
| 129.6 | 119.9 | 116.7 | 116.7 | 112.9 | 107.0 | 106.3 | 101.9 | 97.9 | |
| calc | −2.81 | −2.24 | −0.52 | 0.13 | 2.49 | 2.75 | 4.79 | 6.17 | 8.11 |
Lines marked calc are worked out here from filed figures; point at one for how.