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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 149.5 | 143.3 | 227.3 | 249.7 | 423.5 | 737.4 | 992.2 | 738.7 | 786.2 | 453.0 |
| Growth | −4.2% | +58.7% | +9.8% | +69.6% | +74.1% | +34.5% | −25.5% | +6.4% | −42.4% | |
| EPS, diluted | 3.55 | 3.41 | 5.58 | 6.42 | 11.00 | 19.29 | 13.37 | 9.96 | 10.72 | 6.35 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −103.4 | −87.1 | 262.2 | 346.8 | 530.4 | −152.1 | 405.3 | 355.6 | −227.6 | 118.3 |
| Capital expenditure | −16.7 | −18.1 | −33.4 | −24.4 | −19.9 | −25.7 | −27.0 | −38.2 | −28.7 | −25.7 |
| Free cash flow | −120.1 | −105.2 | 228.8 | 322.4 | 510.4 | −177.8 | 378.3 | 317.4 | −256.2 | 92.6 |
| Growth | +40.9% | +58.3% | −134.8% | −16.1% | −180.7% | |||||
| Buybacks | 0.0 | 0.0 | −100.0 | −16.0 | −69.6 | −61.0 | −109.3 | −59.1 | −125.9 | −295.0 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −39.5 | −108.6 | −121.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 131.7 | 170.7 | 311.5 | 319.5 | 745.6 | 618.3 | 861.6 | 921.2 | 651.6 | 775.2 |
| Shareholders’ equity | 1,421.5 | 1,576.8 | 1,720.8 | 1,974.0 | 2,347.9 | 3,044.4 | 3,949.6 | 4,611.9 | 5,141.6 | 5,195.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 531.2 | 566.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +6.6% | |||||||||
| 123.8 | 124.0 | 138.5 | 146.1 | 159.0 | 181.4 | 193.0 | 231.7 | 230.9 | 211.8 | |
| 218.1 | 247.5 | 283.3 | 302.9 | 533.6 | 954.8 | 1,289.3 | 949.4 | 1,002.9 | 584.6 | |
| 68.5 | 104.3 | 55.9 | 53.3 | 110.1 | 217.4 | 297.1 | 210.7 | 216.7 | 131.6 | |
| 149.5 | 143.3 | 227.3 | 249.7 | 423.5 | 737.4 | 992.2 | 738.7 | 786.2 | 453.0 | |
| Growth | −4.2% | +58.7% | +9.8% | +69.6% | +74.1% | +34.5% | −25.5% | +6.4% | −42.4% | |
| Per share | ||||||||||
| 3.74 | 3.56 | 5.67 | 6.55 | 11.23 | 19.61 | 13.52 | 10.09 | 10.85 | 6.40 | |
| 3.55 | 3.41 | 5.58 | 6.42 | 11.00 | 19.29 | 13.37 | 9.96 | 10.72 | 6.35 | |
| Growth | −3.9% | +63.6% | +15.1% | +71.3% | +75.4% | −30.7% | −25.5% | +7.6% | −40.8% | |
| 40.0 | 40.3 | 40.1 | 38.1 | 37.7 | 37.6 | 73.4 | 73.2 | 72.5 | 70.8 | |
| 42.6 | 42.2 | 40.7 | 38.9 | 38.5 | 38.2 | 74.2 | 74.1 | 73.3 | 71.3 | |
| Growth | −0.8% | −3.6% | −4.5% | −1.0% | −0.7% | +94.1% | −0.1% | −1.1% | −2.7% | |
† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.