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 | 2,098.7 | 2,325.9 | 2,900.2 | 2,495.7 | 2,245.8 | 2,382.8 | 2,914.6 | 3,324.2 | 3,567.1 |
| Growth | +10.8% | +24.7% | −13.9% | −10.0% | +6.1% | +22.3% | +14.1% | +7.3% | |
| Net income | 200.5 | 180.4 | 259.6 | 240.4 | 208.6 | 171.7 | 232.4 | 373.0 | 442.1 |
| Growth | −10.0% | +43.9% | −7.4% | −13.2% | −17.7% | +35.3% | +60.5% | +18.5% | |
| EPS, diluted | 3.16 | 2.82 | 4.02 | 3.74 | 3.18 | 2.71 | 3.78 | 6.01 | 7.19 |
| Growth | −10.8% | +42.6% | −7.0% | −15.0% | −14.8% | +39.5% | +59.0% | +19.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | 9.6% | 7.8% | 9.0% | 9.6% | 9.3% | 7.2% | 8.0% | 11.2% | 12.4% |
| Free cash flow margin | 10.3% | 7.4% | 10.1% | 12.1% | 19.0% | 5.9% | 8.0% | 10.3% | 9.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 307.5 | 299.3 | 390.6 | 349.5 | 464.7 | 193.6 | 308.5 | 439.1 | 471.3 |
| Capital expenditure | −92.3 | −127.1 | −99.1 | −47.1 | −37.7 | −52.9 | −76.5 | −96.3 | −130.9 |
| Free cash flow | 215.2 | 172.2 | 291.5 | 302.4 | 427.0 | 140.8 | 232.0 | 342.8 | 340.4 |
| Growth | −20.0% | +69.4% | +3.7% | +41.2% | −67.0% | +64.8% | +47.7% | −0.7% | |
| Buybacks | −71.8 | 0.0 | −110.3 | −13.3 | −33.3 | −485.3 | −126.4 | −390.8 | −172.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 87.6 | 83.6 | 99.1 | 153.3 | 448.5 | 107.8 | 137.4 | 282.3 | 327.4 |
| Total debt | 580.3 | 1,092.4 | 864.9 | 838.5 | 734.9 | 710.6 | 721.5 | 655.5 | 579.9 |
| Net cash (debt) | −492.7 | −1,008.8 | −765.8 | −685.2 | −286.4 | −602.8 | −584.1 | −373.2 | −252.5 |
| Shareholders’ equity | 1,371.4 | 1,538.1 | 1,726.7 | 1,992.7 | 2,214.8 | 1,901.1 | 2,071.0 | 2,176.4 | 2,566.4 |
| Debt to equity | 0.42 | 0.71 | 0.50 | 0.42 | 0.33 | 0.37 | 0.35 | 0.30 | 0.23 |
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 | |||||||||
| 307.5 | 299.3 | 390.6 | 349.5 | 464.7 | 193.6 | 308.5 | 439.1 | 471.3 | |
| Growth | −2.7% | +30.5% | −10.5% | +33.0% | −58.3% | +59.3% | +42.3% | +7.3% | |
| 80.9 | 116.1 | 142.0 | 131.2 | 129.5 | 120.6 | 119.7 | 116.2 | 113.3 | |
| Investment | |||||||||
| −92.3 | −127.1 | −99.1 | −47.1 | −37.7 | −52.9 | −76.5 | −96.3 | −130.9 | |
| calc | 215.2 | 172.2 | 291.5 | 302.4 | 427.0 | 140.8 | 232.0 | 342.8 | 340.4 |
| Growth | −20.0% | +69.4% | +3.7% | +41.2% | −67.0% | +64.8% | +47.7% | −0.7% | |
| calc | 3.39 | 2.70 | 4.52 | 4.71 | 6.51 | 2.23 | 3.77 | 5.52 | 5.54 |
| −91.9 | −896.6 | −102.5 | −6.9 | −35.3 | −65.4 | −73.6 | −89.2 | −119.6 | |
| Financing | |||||||||
| −211.8 | 606.0 | −265.6 | −290.2 | −136.3 | −442.4 | −196.5 | −218.0 | −313.9 | |
| −71.8 | 0.0 | −110.3 | −13.3 | −33.3 | −485.3 | −126.4 | −390.8 | −172.9 | |
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.