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 | 665.9 | 532.9 | 307.4 | 318.9 | 359.0 | 425.4 | 457.8 | 549.6 | 868.5 | 834.0 |
| Growth | −20.0% | −42.3% | +3.7% | +12.6% | +18.5% | +7.6% | +20.1% | +58.0% | −4.0% | |
| Operating income | 437.3 | 301.5 | 62.6 | 37.8 | 55.2 | 71.2 | 150.5 | 221.6 | 439.5 | 460.9 |
| Net income | 309.0 | 176.2 | 65.0 | 20.9 | 44.8 | 55.3 | 93.7 | 214.1 | 358.6 | 406.6 |
| Growth | −43.0% | −63.1% | −67.8% | +114.1% | +23.4% | +69.4% | +128.5% | +67.5% | +13.4% | |
| EPS, diluted | 8.78 | 4.93 | 1.84 | 0.66 | 1.44 | 1.77 | 3.07 | 7.62 | 12.07 | 11.80 |
| Growth | −43.8% | −62.7% | −64.1% | +118.2% | +22.9% | +73.4% | +148.2% | +58.4% | −2.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 65.7% | 56.6% | 20.4% | 11.9% | 15.4% | 16.7% | 32.9% | 40.3% | 50.6% | 55.3% |
| Net margin | 46.4% | 33.1% | 21.2% | 6.6% | 12.5% | 13.0% | 20.5% | 39.0% | 41.3% | 48.8% |
| Free cash flow margin | 64.3% | 58.9% | 46.9% | 26.6% | 42.3% | 30.1% | 61.8% | 38.1% | 30.6% | 63.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 434.2 | 315.8 | 146.8 | 89.4 | 163.5 | 130.4 | 286.0 | 213.7 | 271.5 | 544.5 |
| Capital expenditure | −5.9 | −2.1 | −2.6 | −4.5 | −11.8 | −2.5 | −3.2 | −4.3 | −5.8 | −15.9 |
| Free cash flow | 428.3 | 313.7 | 144.2 | 84.9 | 151.7 | 127.9 | 282.9 | 209.5 | 265.7 | 528.6 |
| Growth | −26.7% | −54.0% | −41.1% | +78.6% | −15.7% | +121.2% | −26.0% | +26.8% | +98.9% | |
| Buybacks | −64.7 | −7.7 | −110.5 | −196.3 | −0.3 | −30.0 | −74.4 | −339.7 | −66.7 | −102.3 |
| Dividends paid | −31.1 | −43.3 | −48.5 | −44.6 | −43.1 | −43.1 | −42.3 | −39.5 | −41.8 | −60.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 404.1 | 433.0 | 475.1 | 745.5 | 473.5 | 706.3 | 693.5 | 437.1 | 527.4 | 739.0 |
| Total debt | 272.0 | 285.1 | 317.4 | 444.8 | 368.0 | 422.7 | 607.1 | 607.8 | 471.8 | 474.7 |
| Net cash (debt) | 132.1 | 147.9 | 157.7 | 300.7 | 105.5 | 283.5 | 86.4 | −170.7 | 55.6 | 264.3 |
| Shareholders’ equity | 739.7 | 855.3 | 936.7 | 761.6 | 773.4 | 745.2 | 724.9 | 581.5 | 857.2 | 1,101.1 |
| Debt to equity | 0.37 | 0.33 | 0.34 | 0.58 | 0.48 | 0.57 | 0.84 | 1.05 | 0.55 | 0.43 |
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 | ||||||||||
| 404.1 | 433.0 | 475.1 | 745.5 | 473.5 | 706.3 | 693.5 | 437.1 | 527.4 | 739.0 | |
| n/a | n/a | n/a | n/a | 16.0 | 31.1 | 53.2 | 117.3 | 188.3 | 69.8 | |
| 12.6 | 10.7 | 10.1 | 10.2 | 16.6 | 13.4 | 11.3 | 11.6 | 18.5 | 23.7 | |
| 16.2 | 16.0 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 24.1 | |
| 1,727.9 | 1,854.4 | 1,626.6 | 1,612.1 | 1,616.3 | 1,628.2 | 1,900.1 | 1,770.8 | 1,835.5 | 2,064.3 | |
| Growth | +7.3% | −12.3% | −0.9% | +0.3% | +0.7% | +16.7% | −6.8% | +3.7% | +12.5% | |
| Liabilities | ||||||||||
| 0.0 | 0.0 | 0.0 | 94.2 | 0.0 | n/a | 0.0 | 578.8 | 456.3 | 458.4 | |
| 272.0 | 285.1 | 317.4 | 350.6 | 368.0 | 422.7 | 607.1 | 29.0 | 15.4 | 16.3 | |
| calc | 272.0 | 285.1 | 317.4 | 444.8 | 368.0 | 422.7 | 607.1 | 607.8 | 471.8 | 474.7 |
| 973.5 | 981.3 | 688.5 | 825.8 | 819.7 | 875.2 | 1,169.6 | 1,189.3 | 978.3 | 963.2 | |
| Equity | ||||||||||
| n/a | −1,249.1 | 1,436.0 | 1,412.8 | 1,414.0 | 1,441.1 | 1,492.0 | 1,462.1 | 1,775.8 | 2,113.2 | |
| 739.7 | 855.3 | 936.7 | 761.6 | 773.4 | 745.2 | 724.9 | 581.5 | 857.2 | 1,101.1 | |
| Growth | +15.6% | +9.5% | −18.7% | +1.6% | −3.6% | −2.7% | −19.8% | +47.4% | +28.5% | |
| Per share and net cash | ||||||||||
| calc | 132.1 | 147.9 | 157.7 | 300.7 | 105.5 | 283.5 | 86.4 | −170.7 | 55.6 | 264.3 |
| 34.3 | 34.6 | 33.5 | 30.7 | 30.8 | 30.7 | 29.7 | 25.6 | 25.7 | 25.7 | |
| calc | 21.57 | 24.70 | 27.94 | 24.81 | 25.10 | 24.28 | 24.43 | 22.73 | 33.38 | 42.87 |
Lines marked calc are worked out here from filed figures; point at one for how.