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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net income | n/a | n/a | 58.5 | 201.4 | 74.7 | 135.3 | 113.4 | 16.5 |
| Growth | +244.4% | −62.9% | +81.1% | −16.2% | −85.5% | |||
| EPS, diluted | n/a | n/a | 0.60 | 1.91 | 0.74 | 1.24 | 1.03 | 0.16 |
| Growth | +218.3% | −61.3% | +67.6% | −16.9% | −84.5% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | 301.1 | −22.1 | 35.0 | 332.7 | 42.0 | 379.0 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −52.0 |
| Dividends paid | n/a | n/a | −120.1 | −114.2 | −121.3 | −150.7 | −147.2 | −135.7 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 48.6 | 79.0 | 58.1 | 71.2 | 70.1 | 80.3 | 80.7 |
| Total debt | n/a | n/a | n/a | 1,907.2 | 1,980.7 | 1,785.4 | 1,836.7 | 1,671.1 |
| Net cash (debt) | n/a | n/a | n/a | −1,849.1 | −1,909.5 | −1,715.4 | −1,756.4 | −1,590.3 |
| Shareholders’ equity | n/a | 1,283.5 | 1,236.9 | 1,321.2 | 1,314.5 | 1,320.0 | 1,353.3 | 1,182.2 |
| Debt to equity | n/a | n/a | n/a | 1.44 | 1.51 | 1.35 | 1.36 | 1.41 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | 48.6 | 79.0 | 58.1 | 71.2 | 70.1 | 80.3 | 80.7 | |
| n/a | n/a | n/a | 3,295.8 | 3,354.9 | 3,159.2 | 3,246.7 | 2,902.9 | |
| Growth | +1.8% | −5.8% | +2.8% | −10.6% | ||||
| Liabilities | ||||||||
| n/a | n/a | n/a | 1,907.2 | 1,980.7 | 1,785.4 | 1,836.7 | 1,671.1 | |
| calc | n/a | n/a | n/a | 1,907.2 | 1,980.7 | 1,785.4 | 1,836.7 | 1,671.1 |
| n/a | n/a | n/a | 1,953.2 | 2,028.7 | 1,827.5 | 1,887.4 | 1,714.6 | |
| Equity | ||||||||
| n/a | n/a | −48.8 | 47.5 | 7.5 | −12.3 | −13.6 | −121.7 | |
| n/a | 1,283.5 | 1,236.9 | 1,321.2 | 1,314.5 | 1,320.0 | 1,353.3 | 1,182.2 | |
| Growth | −3.6% | +6.8% | −0.5% | +0.4% | +2.5% | −12.6% | ||
| Per share and net cash | ||||||||
| calc | n/a | n/a | n/a | −1,849.1 | −1,909.5 | −1,715.4 | −1,756.4 | −1,590.3 |
| 76.1 | 96.8 | 96.8 | 97.9 | 100.9 | 102.6 | 107.9 | 102.6 | |
| calc | n/a | 13.26 | 12.77 | 13.49 | 13.02 | 12.87 | 12.55 | 11.52 |
Lines marked calc are worked out here from filed figures; point at one for how.