Closing prices at the end of each trading day, from 27 Sep 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | n/a | n/a | n/a | n/a | 227.3 | 174.2 | 102.1 | 337.5 | 263.0 | 339.7 |
| Growth | −23.4% | −41.4% | +230.6% | −22.1% | +29.2% | |||||
| EPS, diluted | n/a | n/a | n/a | n/a | 2.01 | 1.49 | 0.79 | 2.31 | 1.61 | 1.85 |
| Growth | −25.9% | −47.0% | +192.4% | −30.3% | +14.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | n/a | n/a | 207.8 | 128.6 | −424.8 | 68.3 | −118.1 | −425.8 |
| Capital expenditure | n/a | n/a | n/a | n/a | −0.1 | −0.1 | −0.1 | −0.9 | −0.7 | −0.1 |
| Free cash flow | n/a | n/a | n/a | n/a | 207.7 | 128.5 | −424.9 | 67.4 | −118.8 | −425.9 |
| Growth | −38.1% | −430.6% | −276.3% | |||||||
| Buybacks | n/a | n/a | n/a | n/a | −1.8 | −2.8 | −4.5 | −12.7 | −3.4 | −6.5 |
| Dividends paid | n/a | n/a | n/a | n/a | −152.4 | −175.5 | −245.1 | −273.7 | −303.5 | −326.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 115.0 | 198.3 | 133.1 | 14.6 | 98.1 | 42.7 | 56.9 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 1,236.3 | 1,574.4 | 1,554.9 | 1,769.0 | 2,286.4 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −1,103.2 | −1,559.7 | −1,456.8 | −1,726.3 | −2,229.6 |
| Shareholders’ equity | 787.9 | 841.0 | 955.4 | 1,133.0 | 1,291.7 | 1,308.5 | 1,401.5 | 1,802.7 | 1,989.6 | 2,216.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.94 | 1.12 | 0.86 | 0.89 | 1.03 |
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 | ||||||||||
| n/a | n/a | n/a | 115.0 | 198.3 | 133.1 | 14.6 | 98.1 | 42.7 | 56.9 | |
| n/a | n/a | n/a | n/a | n/a | 2,600.0 | 3,028.9 | 3,416.9 | 3,831.6 | 4,584.0 | |
| Growth | +16.5% | +12.8% | +12.1% | +19.6% | ||||||
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 1,236.3 | 1,574.4 | 1,554.9 | 1,769.0 | 2,286.4 | |
| calc | n/a | n/a | n/a | n/a | n/a | 1,236.3 | 1,574.4 | 1,554.9 | 1,769.0 | 2,286.4 |
| n/a | n/a | n/a | n/a | n/a | 1,291.5 | 1,627.4 | 1,614.2 | 1,842.0 | 2,368.0 | |
| Equity | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 216.5 | 59.9 | 140.0 | 88.9 | 101.2 | |
| 787.9 | 841.0 | 955.4 | 1,133.0 | 1,291.7 | 1,308.5 | 1,401.5 | 1,802.7 | 1,989.6 | 2,216.1 | |
| Growth | +6.7% | +13.6% | +18.6% | +14.0% | +1.3% | +7.1% | +28.6% | +10.4% | +11.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | −1,103.2 | −1,559.7 | −1,456.8 | −1,726.3 | −2,229.6 |
| n/a | n/a | n/a | n/a | n/a | 116.6 | 133.0 | 157.8 | 170.6 | 182.7 | |
| calc | n/a | n/a | n/a | n/a | n/a | 11.22 | 10.53 | 11.43 | 11.66 | 12.13 |
Lines marked calc are worked out here from filed figures; point at one for how.