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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 434.2 | 315.8 | 146.8 | 89.4 | 163.5 | 130.4 | 286.0 | 213.7 | 271.5 | 544.5 | |
| Growth | −27.3% | −53.5% | −39.1% | +82.8% | −20.2% | +119.4% | −25.3% | +27.0% | +100.5% | |
| 52.8 | 57.1 | 66.1 | 77.1 | 81.0 | 78.2 | 78.6 | 77.8 | 69.9 | 77.5 | |
| Investment | ||||||||||
| −5.9 | −2.1 | −2.6 | −4.5 | −11.8 | −2.5 | −3.2 | −4.3 | −5.8 | −15.9 | |
| calc | 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% | |
| calc | 12.17 | 8.77 | 4.08 | 2.67 | 4.88 | 4.09 | 9.28 | 7.45 | 8.94 | 15.33 |
| −219.0 | −220.3 | 70.0 | 268.3 | −310.0 | 179.6 | −314.7 | −85.2 | 109.5 | −140.3 | |
| Financing | ||||||||||
| −321.3 | −66.6 | −161.1 | −89.3 | −132.9 | −74.5 | 18.6 | −388.8 | −272.4 | −201.4 | |
| −31.1 | −43.3 | −48.5 | −44.6 | −43.1 | −43.1 | −42.3 | −39.5 | −41.8 | −60.7 | |
| −64.7 | −7.7 | −110.5 | −196.3 | −0.3 | −30.0 | −74.4 | −339.7 | −66.7 | −102.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.