Closing prices at the end of each trading day, from 14 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 | −13.6 | −1.5 | 25.1 | 22.3 | −2.2 | −19.1 | 19.4 | 90.2 | 69.1 | 41.4 |
| Net income | 366.0 | 71.2 | −290.4 | 206.0 | −128.4 | 658.6 | 551.8 | −151.7 | 22.4 | 92.5 |
| Growth | −80.5% | −507.9% | −162.3% | −16.2% | −127.5% | +313.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −291.3 | 427.1 | −45.4 | 728.8 | −33.5 | −637.2 | 536.5 | 809.1 | 431.5 | 141.9 |
| Buybacks | −648.6 | −1,067.3 | −1,242.5 | −807.3 | −442.3 | −1,169.2 | −2,856.6 | −1,095.2 | −562.2 | −363.5 |
| Dividends paid | n/a | n/a | −24.6 | −22.7 | n/a | n/a | −16.2 | −84.2 | −68.1 | −40.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 5.0 | 5.9 | 0.0 | 0.0 | 7.5 | 0.0 | 0.0 | 0.0 | 9.3 | 0.0 |
| Shareholders’ equity | 2,557.5 | 2,262.4 | 1,932.6 | 1,428.7 | 1,341.3 | 2,629.5 | 2,637.5 | 1,683.4 | 1,284.2 | 1,223.2 |
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 | ||||||||||
| 5.0 | 5.9 | 0.0 | 0.0 | 7.5 | 0.0 | 0.0 | 0.0 | 9.3 | 0.0 | |
| 2,559.2 | 2,263.9 | 2,009.8 | 1,440.2 | 1,342.2 | 2,665.1 | 2,731.9 | 1,701.2 | 1,291.8 | 1,226.5 | |
| Growth | −11.5% | −11.2% | −28.3% | −6.8% | +98.6% | +2.5% | −37.7% | −24.1% | −5.1% | |
| Liabilities | ||||||||||
| 1.8 | 1.6 | 77.2 | 11.5 | 0.8 | 35.6 | 94.5 | 17.7 | 7.6 | 3.3 | |
| Equity | ||||||||||
| 2,557.5 | 2,262.4 | 1,932.6 | 1,428.7 | 1,341.3 | 2,629.5 | 2,637.5 | 1,683.4 | 1,284.2 | 1,223.2 | |
| Growth | −11.5% | −14.6% | −26.1% | −6.1% | +96.0% | +0.3% | −36.2% | −23.7% | −4.7% | |
| Per share and net cash | ||||||||||
| 160.8 | 146.0 | 130.8 | 87.0 | 91.3 | 133.8 | 102.4 | 74.7 | 61.1 | 54.2 | |
| calc | 15.90 | 15.50 | 14.78 | 16.42 | 14.69 | 19.65 | 25.76 | 22.55 | 21.03 | 22.59 |
† The number of shares outstanding jumps at 2019, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.