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 | 1,149.2 | 1,184.7 | 1,275.1 | 1,604.6 | 524.5 | 939.4 | 1,806.0 | 2,158.1 | 2,339.2 | 2,577.1 |
| Growth | +3.1% | +7.6% | +25.8% | −67.3% | +79.1% | +92.3% | +19.5% | +8.4% | +10.2% | |
| Operating income | 215.4 | 185.9 | 214.3 | 267.5 | −303.8 | −58.7 | 327.2 | 453.7 | 490.8 | 487.0 |
| Net income | 159.4 | 176.1 | 264.7 | 128.3 | −460.8 | −194.8 | 134.9 | 311.2 | 271.6 | 243.4 |
| Growth | +10.5% | +50.3% | −51.5% | −459.2% | +130.6% | −12.7% | −10.4% | |||
| EPS, diluted | 3.11 | 3.43 | 5.14 | 2.81 | −7.59 | −3.21 | 2.33 | 5.36 | 4.38 | 3.77 |
| Growth | +10.3% | +49.9% | −45.3% | −370.1% | +130.0% | −18.3% | −13.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 18.7% | 15.7% | 16.8% | 16.7% | −57.9% | −6.2% | 18.1% | 21.0% | 21.0% | 18.9% |
| Net margin | 13.9% | 14.9% | 20.8% | 8.0% | −87.9% | −20.7% | 7.5% | 14.4% | 11.6% | 9.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 293.6 | 295.8 | 321.9 | 354.7 | −161.5 | 111.3 | 419.9 | 557.1 | 576.5 | 590.6 |
| Buybacks | −24.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −151.2 | −161.7 | −172.4 | −183.3 | −102.3 | −0.5 | −5.9 | −176.0 | −266.1 | −285.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 59.1 | 57.6 | 103.4 | 362.4 | 56.7 | 140.7 | 334.2 | 591.8 | 477.7 | 471.4 |
| Total debt | 1,522.4 | 1,617.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1,463.3 | −1,559.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 368.0 | 378.2 | 469.6 | 644.7 | 205.3 | −22.2 | 95.3 | 569.2 | 549.0 | 750.2 |
| Debt to equity | 4.14 | 4.28 | 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 | ||||||||||
| 59.1 | 57.6 | 103.4 | 362.4 | 56.7 | 140.7 | 334.2 | 591.8 | 477.7 | 471.4 | |
| 8.1 | 8.1 | 9.8 | 10.3 | 7.2 | 8.4 | 12.0 | 14.0 | 16.1 | 16.9 | |
| 1,998.0 | 2,065.7 | 3,149.1 | 3,130.3 | 3,117.2 | 3,031.8 | 3,171.7 | 3,955.6 | 4,124.4 | 4,970.4 | |
| 2,405.8 | 2,524.2 | 3,853.9 | 4,088.5 | 3,556.5 | 3,580.5 | 4,040.6 | 5,188.5 | 5,217.6 | 6,181.2 | |
| Growth | +4.9% | +52.7% | +6.1% | −13.0% | +0.7% | +12.9% | +28.4% | +0.6% | +18.5% | |
| Liabilities | ||||||||||
| 1,522.4 | 1,617.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 1,522.4 | 1,617.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| n/a | n/a | n/a | 3,222.2 | 3,235.7 | 3,602.9 | 3,632.9 | 4,270.6 | 4,283.0 | 4,969.4 | |
| Equity | ||||||||||
| −491.8 | −479.2 | −388.5 | −495.5 | −911.1 | −1,088.1 | −978.6 | −894.3 | n/a | n/a | |
| 368.0 | 378.2 | 469.6 | 644.7 | 205.3 | −22.2 | 95.3 | 569.2 | 549.0 | 750.2 | |
| Growth | +2.8% | +24.2% | +37.3% | −68.2% | −110.8% | +497.4% | −3.5% | +36.6% | ||
| Per share and net cash | ||||||||||
| calc | −1,463.3 | −1,559.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 51.0 | 51.2 | 51.3 | 54.9 | 55.0 | 55.1 | 55.2 | 59.7 | 59.9 | 63.0 | |
| calc | 7.21 | 7.39 | 9.15 | 11.74 | 3.73 | −0.40 | 1.73 | 9.53 | 9.16 | 11.91 |
Lines marked calc are worked out here from filed figures; point at one for how.