Closing prices at the end of each trading day, from 3 Nov 2021.
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.
Revenue and profit
What the business sells, and what is left of it. Point at a year for the detail.
RevenueNet income
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
249.6
273.7
262.7
287.2
306.6
248.4
187.8
Growth
+9.7%
−4.0%
+9.3%
+6.7%
−19.0%
−24.4%
Net income
163.2
194.6
161.2
112.2
6.0
−221.3
−489.1
Growth
+19.2%
−17.2%
−30.4%
−94.6%
−3,771.2%
EPS, diluted
1.51
1.52
1.27
0.79
0.02
−1.60
−3.49
Growth
+0.7%
−16.4%
−37.8%
−97.5%
−8,100.0%
Margins
How much of each dollar of revenue it keeps. Point at a year for the detail.
Net margin
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net margin
65.4%
71.1%
61.4%
39.1%
2.0%
−89.1%
−260.4%
Cash flow
The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flow
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
129.6
140.5
213.6
111.0
111.1
84.5
−30.5
Buybacks
n/a
n/a
−3.6
−21.4
n/a
n/a
n/a
Dividends paid
n/a
n/a
−204.9
−208.1
−192.2
−120.7
0.0
Balance sheet
What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash
335.0
427.5
310.2
306.5
187.3
99.1
173.2
Total debt
n/a
n/a
4,758.6
5,688.4
5,694.0
4,899.7
3,156.3
Net cash (debt)
n/a
n/a
−4,448.4
−5,381.9
−5,506.7
−4,800.6
−2,983.1
Shareholders’ equity
2,431.1
2,445.7
2,566.6
2,456.5
2,299.9
2,008.1
1,531.9
Debt to equity
n/a
n/a
1.85
2.32
2.48
2.44
2.06
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
Financial statements FY2025 · 10-K
Ratios
Percentages worked out from the filed figures; debt to equity in times. Fiscal years ending December, each column as last filed with the SEC.