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 | 248.5 | 278.7 | 294.6 | 318.1 | 0.0 | 0.0 | 35.8 | 48.8 | 54.4 | 80.1 |
| Growth | +12.2% | +5.7% | +8.0% | −100.0% | +36.4% | +11.5% | +47.1% | |||
| Net income | 151.5 | 159.4 | 154.3 | 160.5 | 185.1 | 111.8 | 66.4 | 135.7 | 138.0 | 142.2 |
| Growth | +5.2% | −3.2% | +4.0% | +15.4% | −39.6% | −40.6% | +104.3% | +1.7% | +3.0% | |
| EPS, diluted | 3.87 | 3.87 | 3.67 | 3.67 | 4.14 | 2.44 | 1.48 | 3.13 | 3.13 | 3.02 |
| Growth | +0.0% | −5.2% | +0.0% | +12.8% | −41.1% | −39.3% | +111.5% | +0.0% | −3.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 61.0% | 57.2% | 52.4% | 50.4% | n/a | n/a | 185.5% | 277.9% | 253.6% | 177.6% |
| Free cash flow margin | −87.8% | 8.0% | 20.4% | 1.2% | n/a | n/a | 487.1% | 276.4% | 91.6% | −71.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 176.6 | 198.1 | 207.9 | 241.0 | 232.1 | 210.9 | 185.3 | 184.5 | 207.8 | 236.6 |
| Capital expenditure | −394.7 | −175.8 | −147.6 | −237.2 | −116.7 | −50.3 | −11.0 | −49.6 | −157.9 | −294.0 |
| Free cash flow | −218.1 | 22.3 | 60.2 | 3.8 | 115.4 | 160.5 | 174.3 | 134.9 | 49.8 | −57.5 |
| Growth | +170.0% | −93.7% | +2,962.5% | +39.1% | +8.6% | −22.6% | −63.1% | −215.3% | ||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −152.0 | 0.0 | 0.0 | n/a |
| Dividends paid | −138.3 | −153.0 | −165.4 | −179.7 | −194.6 | −182.9 | −161.8 | −156.2 | −156.5 | −169.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.6 | 3.1 | 4.7 | 5.2 | 43.3 | 37.4 | 19.3 | 22.3 | 24.3 | 19.6 |
| Total debt | 1,131.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1,127.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1,209.6 | 1,322.1 | 1,389.7 | 1,497.6 | 1,512.2 | 1,507.1 | 1,270.2 | 1,254.0 | 1,366.5 | 1,521.5 |
| Debt to equity | 0.94 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 4.6 | 3.1 | 4.7 | 5.2 | 43.3 | 37.4 | 19.3 | 22.3 | 24.3 | 19.6 | |
| 9.2 | 2.4 | 6.4 | 3.2 | 2.6 | 3.2 | 3.6 | n/a | n/a | n/a | |
| 2,159.8 | 2,285.7 | 2,366.9 | 2,560.4 | 2,667.4 | 2,317.9 | 2,118.2 | 2,107.1 | 2,211.3 | 2,473.8 | |
| 2,403.6 | 2,545.8 | 2,750.6 | 3,042.2 | 3,120.5 | 2,838.9 | 2,507.4 | 2,488.5 | 2,614.4 | 2,796.9 | |
| Growth | +5.9% | +8.0% | +10.6% | +2.6% | −9.0% | −11.7% | −0.8% | +5.1% | +7.0% | |
| Liabilities | ||||||||||
| 1,131.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 1,131.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 1,194.0 | 1,223.7 | 1,360.9 | 1,544.0 | 1,597.5 | 1,321.9 | 1,217.5 | 1,214.4 | 1,229.2 | 1,257.0 | |
| Equity | ||||||||||
| 29.9 | n/a | n/a | n/a | n/a | n/a | 2,331.2 | 2,466.8 | 2,604.8 | 2,747.0 | |
| 1,209.6 | 1,322.1 | 1,389.7 | 1,497.6 | 1,512.2 | 1,507.1 | 1,270.2 | 1,254.0 | 1,366.5 | 1,521.5 | |
| Growth | +9.3% | +5.1% | +7.8% | +1.0% | −0.3% | −15.7% | −1.3% | +9.0% | +11.3% | |
| Per share and net cash | ||||||||||
| calc | −1,127.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 39.8 | 41.5 | 42.7 | 44.6 | 45.2 | 45.9 | 43.4 | 43.4 | 45.7 | 48.3 | |
| calc | 30.36 | 31.83 | 32.55 | 33.59 | 33.47 | 32.87 | 29.28 | 28.89 | 29.91 | 31.50 |
Lines marked calc are worked out here from filed figures; point at one for how.