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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,236.7 | 1,220.8 | 1,262.9 | 1,392.7 | n/a | n/a | 2,115.7 | 1,950.1 | 1,978.1 |
| Growth | −1.3% | +3.5% | +10.3% | −7.8% | +1.4% | ||||
| Operating income | 272.8 | 198.6 | 241.8 | 270.5 | 176.1 | 318.3 | 355.3 | 337.6 | 391.0 |
| Net income | 116.2 | 93.8 | 76.7 | 132.0 | 57.9 | 153.2 | 176.8 | 168.9 | 198.9 |
| Growth | −19.3% | −18.2% | +72.2% | −56.2% | +164.6% | +15.4% | −4.5% | +17.7% | |
| EPS, diluted | n/a | n/a | n/a | n/a | 0.14 | 0.36 | 0.41 | 0.39 | 0.46 |
| Growth | +157.1% | +13.9% | −4.9% | +17.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.4% | 40.0% | 37.0% | 35.0% | n/a | n/a | 30.8% | 35.4% | 36.8% |
| Operating margin | 22.1% | 16.3% | 19.1% | 19.4% | n/a | n/a | 16.8% | 17.3% | 19.8% |
| Net margin | 9.4% | 7.7% | 6.1% | 9.5% | n/a | n/a | 8.4% | 8.7% | 10.1% |
| Free cash flow margin | 9.3% | 14.7% | 9.8% | 9.2% | n/a | n/a | −2.4% | 7.2% | 13.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 241.7 | 250.4 | 203.6 | 205.1 | 331.4 | 170.6 | 111.8 | 412.3 | 321.1 |
| Capital expenditure | −126.4 | −71.4 | −80.2 | −77.7 | −47.3 | −85.6 | −162.8 | −272.6 | −64.3 |
| Free cash flow | 115.2 | 179.1 | 123.4 | 127.5 | 284.0 | 85.0 | −51.0 | 139.7 | 256.8 |
| Growth | +55.4% | −31.1% | +3.3% | +122.9% | −70.1% | −160.0% | +83.8% | ||
| Dividends paid | −154.4 | −125.0 | −171.8 | −121.0 | −143.6 | −336.8 | −179.8 | −175.4 | −175.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 80.2 | 49.2 | 49.1 | 68.3 | 308.9 | 273.4 | 81.8 | 90.2 | 72.7 |
| Shareholders’ equity | 1,867.4 | 1,506.6 | 1,451.4 | 1,421.7 | 1,367.6 | 1,195.8 | 1,195.1 | 1,190.0 | 1,213.1 |
In millions of PEN, 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 80.2 | 49.2 | 49.1 | 68.3 | 308.9 | 273.4 | 81.8 | 90.2 | 72.7 | |
| 81.1 | 99.5 | 103.0 | 120.5 | 84.4 | 102.7 | 101.5 | 99.7 | 131.2 | |
| 346.5 | 373.0 | 424.8 | 519.0 | 460.6 | 605.2 | 885.0 | 791.1 | 774.0 | |
| 2,273.0 | 2,208.6 | 2,152.7 | 2,100.7 | 2,014.5 | 1,974.9 | 2,007.8 | 2,099.4 | 2,031.1 | |
| n/a | n/a | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | |
| 3,320.6 | 2,814.1 | 2,864.6 | 2,931.6 | 3,016.3 | 3,201.8 | 3,314.2 | 3,221.7 | 3,166.0 | |
| Growth | −15.3% | +1.8% | +2.3% | +2.9% | +6.1% | +3.5% | −2.8% | −1.7% | |
| Liabilities | |||||||||
| 1,340.6 | 1,307.4 | 1,413.3 | 1,509.9 | 1,648.7 | 2,006.0 | 2,119.0 | 2,031.7 | 1,952.9 | |
| Equity | |||||||||
| 677.1 | 611.7 | 519.3 | 497.2 | 456.6 | 271.6 | 268.6 | 262.0 | 285.3 | |
| 1,867.4 | 1,506.6 | 1,451.4 | 1,421.7 | 1,367.6 | 1,195.8 | 1,195.1 | 1,190.0 | 1,213.1 | |
| Growth | −19.3% | −3.7% | −2.0% | −3.8% | −12.6% | −0.1% | −0.4% | +1.9% | |
| Per share and net cash | |||||||||
| n/a | 423.9 | 423.9 | 423.9 | 423.9 | 423.9 | 423.9 | 423.9 | 423.9 | |
| calc | n/a | 3.55 | 3.42 | 3.35 | 3.23 | 2.82 | 2.82 | 2.81 | 2.86 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in PEN as filed; the screener converts to dollars.