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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | 334.5 | 278.7 | 284.5 | 303.6 | 344.6 | 303.7 | 271.6 |
| Growth | −16.7% | +2.1% | +6.7% | +13.5% | −11.9% | −10.6% | ||||
| Net income | 157.9 | 193.0 | 220.0 | 230.2 | 18.4 | 223.5 | 265.2 | 58.1 | −119.6 | 126.7 |
| Growth | +22.3% | +14.0% | +4.6% | −92.0% | +1,116.3% | +18.7% | −78.1% | −305.8% | ||
| EPS, diluted | 1.74 | 1.54 | 1.48 | 1.40 | 0.01 | 1.46 | 1.68 | 0.29 | −0.97 | 0.81 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | 68.8% | 6.6% | 78.6% | 87.4% | 16.9% | −39.4% | 46.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 123.9 | 154.9 | 266.0 | 273.4 | 164.1 | 199.4 | 267.7 | 273.9 | 200.3 | 142.5 |
| Buybacks | 0.0 | 0.0 | 0.0 | 0.0 | −128.0 | 0.0 | 0.0 | 0.0 | −40.8 | 0.0 |
| Dividends paid | −132.2 | −183.9 | −227.2 | −269.2 | −237.8 | −199.6 | −200.6 | −202.0 | −185.9 | −141.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 201.0 | 77.7 | 109.8 | 452.3 | 325.5 | 343.1 | 222.0 | 225.4 | 317.4 | 139.8 |
| Shareholders’ equity | 1,932.2 | 2,088.1 | 2,509.7 | 2,630.0 | 2,270.5 | 2,294.6 | 2,354.5 | 2,208.7 | 1,874.5 | 1,856.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 123.9 | 154.9 | 266.0 | 273.4 | 164.1 | 199.4 | 267.7 | 273.9 | 200.3 | 142.5 | |
| Growth | +25.0% | +71.7% | +2.8% | −40.0% | +21.5% | +34.3% | +2.3% | −26.9% | −28.8% | |
| n/a | n/a | n/a | 0.0 | 0.0 | 2.6 | 0.7 | 8.2 | 11.7 | 11.2 | |
| Investment | ||||||||||
| 1,066.5 | −720.7 | −998.9 | −1,435.1 | −215.7 | −1,357.0 | −1,339.4 | 68.4 | 577.2 | −1,387.3 | |
| Financing | ||||||||||
| −1,024.5 | 380.1 | 765.1 | 1,504.2 | −75.1 | 1,175.2 | 958.0 | −343.4 | −689.3 | 1,065.0 | |
| −132.2 | −183.9 | −227.2 | −269.2 | −237.8 | −199.6 | −200.6 | −202.0 | −185.9 | −141.3 | |
| 0.0 | 0.0 | 0.0 | 0.0 | −128.0 | 0.0 | 0.0 | 0.0 | −40.8 | 0.0 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.