Closing prices at the end of each trading day, from 5 May 2017. 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 | 31.2 | 59.1 | 89.7 | 90.0 | 54.4 | 137.2 | 38.1 | −30.9 | 35.6 | −47.1 |
| Growth | +89.6% | +51.9% | +0.2% | −39.5% | +152.2% | −72.2% | −181.0% | −232.2% | ||
| EPS, diluted | 1.61 | 1.30 | 1.58 | 1.57 | 0.96 | 2.21 | 0.23 | −0.78 | 0.19 | −1.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 25.4 | 53.8 | 76.8 | 91.7 | 115.1 | 124.8 | 141.1 | 155.7 | 132.6 | 72.3 |
| Buybacks | 0.0 | −0.5 | −31.3 | −4.1 | −25.1 | 0.0 | −35.8 | 0.0 | −10.0 | −43.4 |
| Dividends paid | −21.9 | −50.6 | −88.8 | −99.0 | −96.5 | −95.7 | −115.4 | −118.9 | −81.8 | −66.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 96.2 | 103.1 | 86.5 | 67.6 | 110.8 | 271.5 | 239.8 | 135.9 | 104.9 | 84.6 |
| Total debt | 5,752.7 | 6,221.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −5,656.5 | −6,118.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 497.7 | 1,059.1 | 1,132.3 | 1,122.0 | 1,043.6 | 1,361.4 | 1,571.5 | 1,404.8 | 1,345.0 | 1,172.6 |
| Debt to equity | 11.56 | 5.87 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 25.4 | 53.8 | 76.8 | 91.7 | 115.1 | 124.8 | 141.1 | 155.7 | 132.6 | 72.3 | |
| Growth | +111.8% | +42.8% | +19.4% | +25.5% | +8.5% | +13.1% | +10.3% | −14.9% | −45.5% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 1.0 | 2.6 | |
| Investment | ||||||||||
| −456.4 | −1,083.7 | −1,997.2 | −926.3 | 88.7 | −1,540.8 | −1,177.1 | 13.5 | 1,116.2 | 264.3 | |
| Financing | ||||||||||
| 500.6 | 1,037.1 | 1,903.4 | 815.7 | −160.6 | 1,579.0 | 1,012.9 | −271.5 | −1,290.6 | −355.8 | |
| −21.9 | −50.6 | −88.8 | −99.0 | −96.5 | −95.7 | −115.4 | −118.9 | −81.8 | −66.9 | |
| 0.0 | −0.5 | −31.3 | −4.1 | −25.1 | 0.0 | −35.8 | 0.0 | −10.0 | −43.4 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.