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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Net income | n/a | n/a | 111.9 | 82.4 | 118.8 | 98.8 | 63.2 |
| Growth | −26.4% | +44.2% | −16.8% | −36.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | 470.7 | −2.7 | 196.4 | −9.5 | −49.7 |
| Buybacks | n/a | n/a | n/a | −21.1 | −2.3 | n/a | −19.0 |
| Dividends paid | n/a | n/a | −105.7 | −93.3 | −123.5 | −139.6 | −141.6 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | n/a | 43.7 | 54.6 | 30.0 | 93.6 | 74.4 | 98.2 |
| Total debt | n/a | n/a | n/a | 1,550.6 | 1,462.3 | 1,751.6 | 1,995.2 |
| Net cash (debt) | n/a | n/a | n/a | −1,520.6 | −1,368.7 | −1,677.3 | −1,897.0 |
| Shareholders’ equity | n/a | n/a | n/a | n/a | n/a | 1,404.6 | 1,307.3 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 1.25 | 1.53 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Mar 2019 | FY2020 31 Mar 2020 | FY2021 31 Mar 2021 | FY2022 31 Mar 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| n/a | 43.7 | 54.6 | 30.0 | 93.6 | 74.4 | 98.2 | |
| n/a | n/a | n/a | 2,600.1 | 2,501.3 | 3,191.0 | 3,323.6 | |
| Growth | −3.8% | +27.6% | +4.2% | ||||
| Liabilities | |||||||
| n/a | n/a | n/a | 1,550.6 | 1,462.3 | 1,751.6 | 1,995.2 | |
| calc | n/a | n/a | n/a | 1,550.6 | 1,462.3 | 1,751.6 | 1,995.2 |
| n/a | n/a | n/a | 1,595.3 | 1,496.0 | 1,786.3 | 2,016.4 | |
| Equity | |||||||
| n/a | n/a | n/a | −1,074.0 | −1,098.5 | −1,253.5 | −1,345.7 | |
| n/a | n/a | n/a | n/a | n/a | 1,404.6 | 1,307.3 | |
| Growth | −6.9% | ||||||
| Per share and net cash | |||||||
| calc | n/a | n/a | n/a | −1,520.6 | −1,368.7 | −1,677.3 | −1,897.0 |
| 68.9 | 65.3 | 65.3 | 63.6 | 65.3 | 93.8 | 92.2 | |
| calc | n/a | n/a | n/a | n/a | n/a | 14.98 | 14.18 |
Lines marked calc are worked out here from filed figures; point at one for how.