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 | 468.2 | 412.4 | 380.4 | 478.1 | 460.3 | 793.6 | 1,113.9 | 848.3 | 888.5 | 877.9 |
| Growth | −11.9% | −7.8% | +25.7% | −3.7% | +72.4% | +40.3% | −23.8% | +4.7% | −1.2% | |
| Operating income | 166.1 | 137.0 | 117.2 | 173.1 | 60.3 | 441.4 | 662.2 | 595.0 | 489.7 | 456.2 |
| Net income | 81.7 | 72.9 | 67.2 | 99.0 | 8.9 | 435.1 | 555.0 | 385.7 | 319.9 | 364.6 |
| Growth | −10.8% | −7.7% | +47.2% | −91.0% | +4,801.7% | +27.5% | −30.5% | −17.1% | +14.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 35.5% | 33.2% | 30.8% | 36.2% | 13.1% | 55.6% | 59.5% | 70.1% | 55.1% | 52.0% |
| Net margin | 17.5% | 17.7% | 17.7% | 20.7% | 1.9% | 54.8% | 49.8% | 45.5% | 36.0% | 41.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 220.6 | 191.8 | 140.8 | 250.4 | 274.3 | 466.5 | 581.6 | 331.4 | 537.7 | 536.9 |
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −60.1 | −60.0 | 0.0 | 0.0 |
| Dividends paid | −75.0 | −37.8 | −49.1 | −58.7 | −65.5 | −71.3 | −119.5 | −71.9 | −74.1 | −79.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 164.9 | 179.0 | 113.7 | 148.9 | 143.9 | 276.0 | 718.0 | 710.6 | 656.9 | 519.8 |
| Total debt | 1,054.6 | 851.0 | 1,308.4 | 1,417.2 | 1,452.2 | 2,442.1 | 2,584.6 | 2,346.2 | 1,697.8 | 1,514.8 |
| Net cash (debt) | −889.7 | −672.0 | −1,194.7 | −1,268.2 | −1,308.3 | −2,166.1 | −1,866.6 | −1,635.6 | −1,041.0 | −995.0 |
| Shareholders’ equity | 1,074.4 | 1,218.5 | 1,357.1 | 1,410.7 | 1,348.8 | 1,725.9 | 2,157.0 | 2,382.5 | 2,513.5 | 2,086.2 |
| Debt to equity | 0.98 | 0.70 | 0.96 | 1.00 | 1.08 | 1.41 | 1.20 | 0.98 | 0.68 | 0.73 |
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 | ||||||||||
| 164.9 | 179.0 | 113.7 | 148.9 | 143.9 | 276.0 | 718.0 | 710.6 | 656.9 | 519.8 | |
| 1.0 | 1.3 | 5.6 | 7.4 | 8.2 | 21.0 | 26.9 | 50.7 | 45.5 | n/a | |
| 11.4 | 9.7 | 11.0 | 10.5 | 10.5 | 21.4 | 28.0 | 61.3 | 13.2 | 14.1 | |
| 2,073.2 | 1,995.2 | 2,608.7 | 2,620.3 | n/a | n/a | 3,666.9 | 3,446.8 | 3,387.0 | n/a | |
| 2,558.4 | 2,490.3 | 3,050.8 | 3,012.0 | 3,010.5 | 4,407.0 | 4,896.2 | 5,287.0 | 5,148.7 | 3,862.7 | |
| Growth | −2.7% | +22.5% | −1.3% | −0.0% | +46.4% | +11.1% | +8.0% | −2.6% | −25.0% | |
| Liabilities | ||||||||||
| 198.3 | 206.3 | 149.2 | 210.7 | 147.1 | 272.4 | 320.1 | 347.0 | 287.4 | 268.1 | |
| 856.3 | 644.7 | 1,159.2 | 1,206.4 | 1,305.1 | 2,169.7 | 2,264.5 | 1,999.2 | 1,410.5 | 1,246.7 | |
| calc | 1,054.6 | 851.0 | 1,308.4 | 1,417.2 | 1,452.2 | 2,442.1 | 2,584.6 | 2,346.2 | 1,697.8 | 1,514.8 |
| Equity | ||||||||||
| 31.4 | 43.7 | 38.7 | 60.6 | −9.7 | 341.5 | 746.7 | 1,045.9 | 1,279.6 | 868.7 | |
| 1,074.4 | 1,218.5 | 1,357.1 | 1,410.7 | 1,348.8 | 1,725.9 | 2,157.0 | 2,382.5 | 2,513.5 | 2,086.2 | |
| Growth | +13.4% | +11.4% | +3.9% | −4.4% | +28.0% | +25.0% | +10.5% | +5.5% | −17.0% | |
| Per share and net cash | ||||||||||
| calc | −889.7 | −672.0 | −1,194.7 | −1,268.2 | −1,308.3 | −2,166.1 | −1,866.6 | −1,635.6 | −1,041.0 | −995.0 |
| 90.4 | 108.2 | 112.5 | 119.1 | 122.2 | 124.0 | 122.3 | 118.4 | 120.0 | 120.6 | |
| calc | 11.88 | 11.26 | 12.07 | 11.84 | 11.04 | 13.92 | 17.64 | 20.13 | 20.95 | 17.30 |
Lines marked calc are worked out here from filed figures; point at one for how.