Closing prices at the end of each trading day, from 13 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | 126.3 | 86.7 | 286.1 | 508.0 | 1,052.9 | 713.6 | 502.4 | 327.4 | −248.3 | 1,382.3 |
| Net income | 39.1 | 56.9 | 28.9 | 293.4 | 628.1 | 420.1 | 252.9 | 10.1 | −629.9 | 401.9 |
| Growth | +45.3% | −49.1% | +913.8% | +114.1% | −33.1% | −39.8% | −96.0% | −6,338.4% | ||
| EPS, diluted | 0.04 | 0.06 | 0.02 | 0.29 | 0.59 | 0.40 | 0.24 | 0.01 | −0.48 | 0.28 |
| Growth | +50.0% | −66.7% | +1,350.0% | +103.4% | −32.2% | −40.0% | −95.8% | −4,900.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 411.8 | 155.0 | 450.9 | 492.0 | 950.6 | 724.1 | 595.8 | 714.5 | 877.6 | 895.8 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −9.8 |
| Dividends paid | n/a | n/a | 0.0 | −10.3 | −115.3 | −168.4 | −170.6 | −186.7 | −184.6 | −103.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 144.7 | 147.5 | 102.8 | 140.6 | 479.7 | 673.0 | 651.9 | 306.9 | 337.0 | 380.4 |
| Total debt | 472.8 | 399.6 | 454.5 | 235.8 | 75.9 | 49.7 | 41.7 | 175.9 | 421.5 | 564.4 |
| Net cash (debt) | −328.2 | −252.1 | −351.8 | −95.2 | 403.8 | 623.3 | 610.2 | 131.0 | −84.5 | −184.0 |
| Shareholders’ equity | 1,445.0 | 1,552.1 | 1,610.9 | 1,990.2 | 2,572.0 | 2,860.3 | 3,008.1 | 3,810.4 | 2,983.1 | 3,593.6 |
| Debt to equity | 0.33 | 0.26 | 0.28 | 0.12 | 0.03 | 0.02 | 0.01 | 0.05 | 0.14 | 0.16 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 144.7 | 147.5 | 102.8 | 140.6 | 479.7 | 673.0 | 651.9 | 306.9 | 337.0 | 380.4 | |
| 104.7 | 206.4 | 234.0 | 217.9 | 238.1 | 272.4 | 332.0 | 346.5 | 477.6 | 627.2 | |
| 1,950.4 | 2,124.1 | 2,035.1 | 2,046.7 | 2,387.0 | 2,231.8 | 2,274.7 | n/a | n/a | n/a | |
| 2,336.1 | 2,685.2 | 2,547.8 | 2,683.1 | 3,362.4 | 3,561.3 | 3,681.2 | 4,874.6 | 4,814.0 | 5,879.3 | |
| Growth | +14.9% | −5.1% | +5.3% | +25.3% | +5.9% | +3.4% | +32.4% | −1.2% | +22.1% | |
| Liabilities | ||||||||||
| 472.8 | 399.6 | 454.5 | 235.8 | 75.9 | 49.7 | 41.7 | 175.9 | 421.5 | 564.4 | |
| calc | 472.8 | 399.6 | 454.5 | 235.8 | 75.9 | 49.7 | 41.7 | 175.9 | 421.5 | 564.4 |
| 881.6 | 1,118.8 | 895.0 | 631.4 | 701.8 | 600.3 | 569.4 | 964.6 | 1,778.3 | 2,237.8 | |
| Equity | ||||||||||
| −667.8 | −610.9 | −547.8 | −261.2 | 254.3 | 507.4 | 588.1 | 395.9 | −515.6 | −220.6 | |
| 1,445.0 | 1,552.1 | 1,610.9 | 1,990.2 | 2,572.0 | 2,860.3 | 3,008.1 | 3,810.4 | 2,983.1 | 3,593.6 | |
| Growth | +7.4% | +3.8% | +23.5% | +29.2% | +11.2% | +5.2% | +26.7% | −21.7% | +20.5% | |
| Per share and net cash | ||||||||||
| calc | −328.2 | −252.1 | −351.8 | −95.2 | 403.8 | 623.3 | 610.2 | 131.0 | −84.5 | −184.0 |
| n/a | 980.9 | 994.6 | 1,030 | 1,051 | 1,056 | 1,075 | 1,302 | 1,318 | 1,341 | |
| calc | n/a | 1.58 | 1.62 | 1.93 | 2.45 | 2.71 | 2.80 | 2.93 | 2.26 | 2.68 |
Lines marked calc are worked out here from filed figures; point at one for how.