Closing prices at the end of each trading day, from 15 Nov 2018. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | 8.3 | 119.8 | 105.5 | 123.4 | 119.4 | 98.8 |
| Growth | +1,347.3% | −12.0% | +17.0% | −3.2% | −17.3% | |
| EPS, diluted | 0.14 | 1.86 | 1.63 | 1.91 | 1.85 | 1.53 |
| Growth | +1,228.6% | −12.4% | +17.2% | −3.1% | −17.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 89.4 | 265.6 | −316.8 | 219.3 | −27.1 | 29.5 |
| Dividends paid | n/a | −87.8 | −87.8 | −99.4 | −114.3 | −145.8 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 81.7 | 87.4 | 30.2 | 43.0 | 51.6 | 23.1 |
| Total debt | n/a | 1,415.0 | 1,385.3 | 1,255.9 | 1,390.3 | 1,470.8 |
| Net cash (debt) | n/a | −1,327.5 | −1,355.1 | −1,212.9 | −1,338.7 | −1,447.7 |
| Shareholders’ equity | 1,068.0 | 1,100.0 | 1,116.4 | 1,136.5 | 1,139.7 | 1,117.4 |
| Debt to equity | n/a | 1.29 | 1.24 | 1.11 | 1.22 | 1.32 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 81.7 | 87.4 | 30.2 | 43.0 | 51.6 | 23.1 | |
| n/a | 2,571.2 | 2,592.4 | 2,472.3 | 2,632.2 | 2,662.6 | |
| Growth | +0.8% | −4.6% | +6.5% | +1.2% | ||
| Liabilities | ||||||
| n/a | 1,415.0 | 1,385.3 | 1,255.9 | 1,390.3 | 1,470.8 | |
| calc | n/a | 1,415.0 | 1,385.3 | 1,255.9 | 1,390.3 | 1,470.8 |
| n/a | 1,471.2 | 1,476.0 | 1,335.9 | 1,492.5 | 1,545.2 | |
| Equity | ||||||
| n/a | n/a | −52.1 | −32.0 | −19.9 | −43.8 | |
| 1,068.0 | 1,100.0 | 1,116.4 | 1,136.5 | 1,139.7 | 1,117.4 | |
| Growth | +3.0% | +1.5% | +1.8% | +0.3% | −2.0% | |
| Per share and net cash | ||||||
| calc | n/a | −1,327.5 | −1,355.1 | −1,212.9 | −1,338.7 | −1,447.7 |
| 64.6 | 64.6 | 64.6 | 64.6 | 64.6 | 64.9 | |
| calc | 16.54 | 17.04 | 17.29 | 17.60 | 17.65 | 17.23 |
Lines marked calc are worked out here from filed figures; point at one for how.