Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 09/30/2024 | 09/30/2023 | 09/30/2022 | 09/30/2021 | 09/30/2020 |
|---|---|---|---|---|---|---|
| Revenue | 3,815 | 3,994 | 3,931 | 4,321 | 3,409 | 2,614 |
| Revenue Growth (YoY) | -4% | 2% | -9% | 27% | 30% | -22% |
| Cost of Revenue | 2,855 | 3,034 | 3,092 | 3,436 | 2,603 | 2,108 |
| Gross Profit | 960 | 960 | 839 | 885 | 806 | 506 |
| Selling, General & Admin | 265 | 283 | 253 | 258 | 286 | 229 |
| Research & Development | 61 | 63 | 57 | 55 | 55 | 57 |
| Operating Expenses | 326 | 346 | 310 | 313 | 341 | 286 |
| Other Non Operating Income (Expenses) | -1 | -36 | -16 | -9 | -7 | -9 |
| Pretax Income | 585 | 529 | 451 | 335 | 406 | -33 |
| Income Tax Expense | 123 | 111 | -28 | 102 | 125 | 198 |
| Net Income | 418 | 374 | 437 | 206 | 247 | -238 |
| Net Income Growth | -11% | -14% | 112% | -17% | -204% | -254% |
| Shares Outstanding (Diluted) | 53.8 | 55.7 | 56.5 | 56.9 | 56.8 | 56.6 |
| Shares Change (YoY) | -3% | -1% | -1% | 0% | 0% | -4% |
| EPS (Diluted) | 7.76 | 6.71 | 7.73 | 3.62 | 4.34 | -4.2 |
| EPS Growth | -8% | -13% | 113.99% | -17% | -202.99% | -259% |
| Free Cash Flow | 348 | 451 | 351 | -111 | 62 | 177 |
| Free Cash Flow Per Share | 6.46 | 8.09 | 6.21 | -1.95 | 1.09 | 3.12 |
| Gross Margin | 25.16% | 24.03% | 21.34% | 20.48% | 23.64% | 19.35% |
| Operating Margin | 16.61% | 15.37% | 13.45% | 13.23% | 13.64% | 8.41% |
| Profit Margin | 10.95% | 9.36% | 11.11% | 4.76% | 7.24% | -9.1% |
| Free Cash Flow Margin | 9.12% | 11.29% | 8.92% | -2.56% | 1.81% | 6.77% |
| EBITDA | 785 | 765 | 673 | 718 | 625 | 378 |
| EBITDA Margin | 20.57% | 19.15% | 17.12% | 16.61% | 18.33% | 14.46% |
| D&A For EBITDA | 151 | 151 | 144 | 146 | 160 | 158 |
| EBIT | 634 | 614 | 529 | 572 | 465 | 220 |
| EBIT Margin | 16.61% | 15.37% | 13.45% | 13.23% | 13.64% | 8.41% |
| Effective Tax Rate | 21.02% | 20.98% | -6.2% | 30.44% | 30.78% | -600% |