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.
Revenue and profit
What the business sells, and what is left of it. Point at a year for the detail.
Net income
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%
Cash flow
The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flow
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
Balance sheet
What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
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.
Financial statements FY2025 · 10-K
Ratios
Percentages worked out from the filed figures; debt to equity in times. Fiscal years ending December, each column as last filed with the SEC.