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 | n/a | n/a | n/a | n/a | 176.1 | 192.4 | 55.0 | 195.9 | 62.9 | 119.3 |
| Growth | +9.3% | −71.4% | +256.1% | −67.9% | +89.7% | |||||
| EPS, diluted | n/a | n/a | n/a | n/a | 3.26 | 1.89 | 0.54 | 1.81 | 0.55 | 1.03 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | n/a | n/a | 165.8 | −29.9 | 27.4 | 300.7 | 2.5 | 325.7 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −52.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 9.4 | 32.1 | 33.8 | 39.6 | 52.4 | 61.8 | 43.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 1,861.4 | 2,012.7 | 1,826.8 | 1,926.5 | 1,874.6 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −1,827.7 | −1,973.1 | −1,774.4 | −1,864.7 | −1,831.4 |
| Shareholders’ equity | n/a | n/a | n/a | 676.1 | 1,615.1 | 1,614.4 | 1,502.4 | 1,601.8 | 1,572.7 | 1,423.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 1.15 | 1.34 | 1.14 | 1.22 | 1.32 |
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 | ||||||||||
| n/a | n/a | n/a | n/a | 1.4 | 1.3 | 4.5 | 4.8 | 5.3 | n/a | |
| n/a | n/a | n/a | n/a | 176.1 | 192.4 | 55.0 | 195.9 | 62.9 | 119.3 | |
| Growth | +9.3% | −71.4% | +256.1% | −67.9% | +89.7% | |||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | 3.26 | 1.89 | 0.54 | 1.81 | 0.55 | 1.03 | |
| n/a | n/a | n/a | n/a | 3.26 | 1.89 | 0.54 | 1.81 | 0.55 | 1.03 | |
| Growth | −42.0% | −71.4% | +235.2% | −69.6% | +87.3% | |||||
| 36.3 | 38.6 | 40.2 | 40.3 | 53.9 | 101.7 | 102.3 | 108.3 | 114.7 | 115.6 | |
| 36.3 | 38.6 | 40.2 | 40.3 | 53.9 | 101.7 | 102.3 | 108.3 | 114.7 | 115.6 | |
| Growth | +6.4% | +4.0% | +0.3% | +33.8% | +88.5% | +0.6% | +5.9% | +5.9% | +0.8% | |
† The diluted share count jumps at 2021, 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.