Closing prices at the end of each trading day, from 13 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | 29.4 | 330.8 | 241.6 | 428.4 | 508.1 | 493.4 |
| Growth | +1,025.7% | −27.0% | +77.3% | +18.6% | −2.9% | |
| EPS, diluted | 2.10 | 2.65 | 3.29 | 4.04 | 3.93 | 3.95 |
| Growth | +26.2% | +24.2% | +22.8% | −2.7% | +0.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −54.1 | −515.4 | −246.9 | 285.3 | −87.1 | −45.7 |
| Dividends paid | n/a | −170.2 | −192.3 | −302.9 | −356.8 | −378.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 31.9 | 32.6 | 49.1 | 60.1 | 78.3 | 42.0 |
| Total debt | n/a | 1,796.1 | 1,999.1 | 1,802.3 | 2,122.4 | 2,457.6 |
| Net cash (debt) | n/a | −1,763.4 | −1,950.0 | −1,742.3 | −2,044.1 | −2,415.6 |
| Shareholders’ equity | 1,514.8 | 1,788.8 | 2,108.6 | 2,477.4 | 2,797.8 | 2,993.9 |
| Debt to equity | n/a | 1.00 | 0.95 | 0.73 | 0.76 | 0.82 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 31.9 | 32.6 | 49.1 | 60.1 | 78.3 | 42.0 | |
| n/a | 3,690.3 | 4,241.9 | 4,443.6 | 5,121.3 | 5,681.7 | |
| Growth | +14.9% | +4.8% | +15.3% | +10.9% | ||
| Liabilities | ||||||
| n/a | 1,796.1 | 1,999.1 | 1,802.3 | 2,122.4 | 2,457.6 | |
| calc | n/a | 1,796.1 | 1,999.1 | 1,802.3 | 2,122.4 | 2,457.6 |
| n/a | 1,901.4 | 2,133.3 | 1,966.2 | 2,323.5 | 2,687.8 | |
| Equity | ||||||
| n/a | 51.8 | 77.3 | 206.0 | 402.5 | 535.3 | |
| 1,514.8 | 1,788.8 | 2,108.6 | 2,477.4 | 2,797.8 | 2,993.9 | |
| Growth | +18.1% | +17.9% | +17.5% | +12.9% | +7.0% | |
| Per share and net cash | ||||||
| calc | n/a | −1,763.4 | −1,950.0 | −1,742.3 | −2,044.1 | −2,415.6 |
| n/a | 70.7 | 84.8 | 84.8 | 88.4 | 89.8 | |
| calc | n/a | 25.30 | 24.86 | 29.20 | 31.65 | 33.33 |
Lines marked calc are worked out here from filed figures; point at one for how.