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 | 870.4 | 14.1 | 15.2 | 19.1 | 21.7 | 1,316.4 | 1,447.1 | 1,489.4 | 1,526.2 | 1,531.4 |
| Growth | −98.4% | +7.5% | +25.8% | +13.8% | +5,955.5% | +9.9% | +2.9% | +2.5% | +0.3% | |
| Operating income | 315.2 | 336.7 | 355.6 | n/a | n/a | 272.2 | 295.5 | 320.1 | 380.7 | 391.3 |
| Net income | 187.1 | 210.4 | 226.4 | 295.9 | 241.4 | 276.0 | 298.8 | 329.7 | 384.8 | 402.1 |
| Growth | +12.4% | +7.6% | +30.7% | −18.4% | +14.3% | +8.3% | +10.3% | +16.7% | +4.5% | |
| EPS, diluted | 1.92 | 1.08 | 1.19 | 1.54 | 1.25 | 1.43 | 1.53 | 1.69 | 1.96 | 2.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 36.2% | 2,382.7% | 2,340.7% | n/a | n/a | 20.7% | 20.4% | 21.5% | 24.9% | 25.6% |
| Net margin | 21.5% | 1,488.7% | 1,490.3% | 1,548.4% | 1,110.5% | 21.0% | 20.7% | 22.1% | 25.2% | 26.3% |
| Free cash flow margin | n/a | 1,667.0% | 1,068.9% | 2,015.7% | 957.8% | 8.4% | 23.7% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 352.4 | 378.0 | 414.1 | 443.5 | 417.4 | 509.0 | 475.8 | 548.0 | 596.7 | 571.1 |
| Capital expenditure | n/a | −142.4 | −251.7 | −58.3 | −209.2 | −398.0 | −132.8 | n/a | n/a | n/a |
| Free cash flow | n/a | 235.6 | 162.4 | 385.2 | 208.2 | 111.0 | 343.0 | n/a | n/a | n/a |
| Growth | −31.1% | +137.2% | −45.9% | −46.7% | +208.9% | |||||
| Buybacks | −0.2 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −140.1 | −163.8 | −190.2 | −216.1 | −242.9 | −261.7 | −296.1 | −326.4 | −350.6 | −388.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 61.8 | 35.6 | 69.0 | 28.9 | 24.1 | 123.4 | 22.3 | 29.9 | 24.6 | 26.1 |
| Total debt | 2,091.3 | 2,200.0 | 2,359.5 | 2,248.5 | 2,444.9 | 3,274.2 | 3,388.0 | 3,518.6 | 3,204.7 | 3,345.9 |
| Net cash (debt) | −2,029.5 | −2,164.4 | −2,290.6 | −2,219.6 | −2,420.9 | −3,150.8 | −3,365.6 | −3,488.7 | −3,180.1 | −3,319.7 |
| Shareholders’ equity | 1,008.5 | 1,032.0 | 1,121.6 | 1,249.8 | 1,233.7 | 1,415.1 | 1,445.4 | 1,428.7 | 1,740.7 | 1,756.3 |
| Debt to equity | 2.07 | 2.13 | 2.10 | 1.80 | 1.98 | 2.31 | 2.34 | 2.46 | 1.84 | 1.91 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 36.2% | 2,382.7% | 2,340.7% | n/a | n/a | 20.7% | 20.4% | 21.5% | 24.9% | 25.6% | |
| 21.2% | 1,462.0% | 1,457.8% | 1,502.6% | 1,085.7% | 20.7% | 20.4% | n/a | n/a | n/a | |
| 21.5% | 1,488.7% | 1,490.3% | 1,548.4% | 1,110.5% | 21.0% | 20.7% | 22.1% | 25.2% | 26.3% | |
| n/a | 1,667.0% | 1,068.9% | 2,015.7% | 957.8% | 8.4% | 23.7% | n/a | n/a | n/a | |
| Spending | ||||||||||
| 3.6% | 224.6% | 248.1% | 186.7% | 180.7% | 3.0% | 3.1% | 3.2% | 2.5% | 2.4% | |
| n/a | 1,007.6% | 1,656.9% | 305.1% | 962.3% | 30.2% | 9.2% | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | n/a | n/a | n/a | |
| Returns | ||||||||||
| 18.6% | 20.4% | 20.2% | 23.7% | 19.6% | 19.5% | 20.7% | 23.1% | 22.1% | 22.9% | |
| 5.4% | 5.8% | 5.8% | 7.1% | 5.5% | 5.2% | 5.4% | 5.9% | 6.8% | 7.0% | |
| Balance and payout | ||||||||||
| 2.07 | 2.13 | 2.10 | 1.80 | 1.98 | 2.31 | 2.34 | 2.46 | 1.84 | 1.91 | |
| 68.9% | 69.5% | 69.6% | 68.2% | 70.5% | 72.0% | 72.4% | 73.3% | 67.7% | 68.4% | |
| 74.8% | 77.8% | 84.0% | 73.0% | 100.6% | 94.8% | 99.1% | 99.0% | 91.1% | 96.5% | |
| n/a | 69.5% | 117.1% | 56.1% | 116.7% | 235.8% | 86.3% | n/a | n/a | n/a | |