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 | 31.5 | 16.1 | 39.4 | 55.8 | 22.5 | 81.3 | 100.2 | 61.2 | 38.0 | −124.3 |
| Growth | −49.1% | +145.5% | +41.5% | −59.6% | +260.8% | +23.3% | −39.0% | −37.8% | −426.7% | |
| EPS, diluted | 2.17 | 0.87 | 1.66 | 2.26 | 0.95 | 3.57 | 4.28 | 2.33 | 1.32 | −6.12 |
| Growth | −59.9% | +90.8% | +36.1% | −58.0% | +275.8% | +19.9% | −45.6% | −43.3% | −563.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.1 | 70.4 | 97.1 | 538.7 | 499.1 | 334.4 | 285.8 | 153.4 | 176.5 | 125.7 |
| Capital expenditure | −2.2 | −6.2 | −7.2 | −5.5 | −2.6 | −2.7 | −3.5 | −8.7 | −6.9 | −5.3 |
| Free cash flow | 21.9 | 64.3 | 89.9 | 533.1 | 496.6 | 331.7 | 282.3 | 144.6 | 169.6 | 120.3 |
| Growth | +192.8% | +39.9% | +493.1% | −6.9% | −33.2% | −14.9% | −48.8% | +17.3% | −29.1% | |
| Buybacks | n/a | n/a | 0.0 | −4.0 | −39.6 | −11.7 | −1.1 | −17.9 | −5.5 | −9.7 |
| Dividends paid | −9.9 | −14.0 | −20.0 | −23.6 | −25.0 | −25.2 | −25.9 | −26.6 | −27.1 | −27.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 190.7 | 215.2 | 213.7 | 394.5 | 341.6 | 680.4 | 160.6 | 135.1 | 114.8 | 127.8 |
| Shareholders’ equity | 321.8 | 449.5 | 608.5 | 661.9 | 621.4 | 600.2 | 696.1 | 715.1 | 710.8 | 565.5 |
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 | ||||||||||
| 190.7 | 215.2 | 213.7 | 394.5 | 341.6 | 680.4 | 160.6 | 135.1 | 114.8 | 127.8 | |
| 66.7 | 76.2 | 94.8 | 91.1 | 74.1 | 79.2 | 78.3 | 82.8 | 85.7 | 85.1 | |
| 48.8 | 98.6 | 164.7 | 171.8 | 161.9 | 161.9 | 161.9 | 161.9 | 161.9 | 7.9 | |
| 3,233.7 | 4,412.7 | 5,637.7 | 6,087.0 | 6,868.5 | 7,443.8 | 7,793.1 | 7,790.0 | 7,506.8 | 6,513.4 | |
| Growth | +36.5% | +27.8% | +8.0% | +12.8% | +8.4% | +4.7% | −0.0% | −3.6% | −13.2% | |
| Liabilities | ||||||||||
| 2,912.0 | 3,963.2 | 5,029.1 | 5,425.1 | 6,247.1 | 6,780.0 | 7,096.9 | 7,074.9 | 6,796.0 | 5,947.9 | |
| Equity | ||||||||||
| 112.5 | 114.5 | 133.8 | 165.9 | 156.3 | 212.5 | 282.4 | 245.6 | 247.7 | 86.8 | |
| 321.8 | 449.5 | 608.5 | 661.9 | 621.4 | 600.2 | 696.1 | 715.1 | 710.8 | 565.5 | |
| Growth | +39.7% | +35.4% | +8.8% | −6.1% | −3.4% | +16.0% | +2.7% | −0.6% | −20.4% | |
| Per share and net cash | ||||||||||
| 15.5 | 19.1 | 23.8 | 24.4 | 22.3 | 22.1 | 22.2 | 21.6 | 21.5 | 21.2 | |
| calc | 20.78 | 23.51 | 25.62 | 27.10 | 27.83 | 27.22 | 31.34 | 33.18 | 33.07 | 26.71 |
Lines marked calc are worked out here from filed figures; point at one for how.