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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | −31.4 | −69.3 | 55.9 | 44.1 | 10.5 | 191.4 | 184.6 | 104.1 | 128.4 | 70.0 |
| Net income | −56.0 | −84.7 | 27.7 | 16.0 | −12.9 | 174.3 | 172.6 | 77.4 | 97.4 | 38.6 |
| Growth | −42.1% | −180.5% | −1.0% | −55.2% | +25.9% | −60.4% | ||||
| EPS, diluted | n/a | n/a | n/a | 0.04 | −0.25 | 1.44 | 1.36 | 0.61 | 0.83 | 0.30 |
| Growth | −725.0% | −5.6% | −55.1% | +36.1% | −63.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 13.5 | 50.1 | 85.4 | 58.3 | 63.4 | 217.2 | 218.0 | 122.2 | 130.5 | 102.3 |
| Buybacks | −0.1 | 0.0 | −0.6 | −4.2 | −6.0 | 0.0 | −9.1 | −26.2 | −28.9 | −11.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 81.6 | 46.2 | 51.9 | 78.9 | 90.0 | 101.0 | 49.2 | 48.2 | 81.1 | 141.6 |
| Total debt | 587.7 | 571.8 | 579.6 | 605.8 | 612.2 | 360.3 | 422.6 | 515.9 | 545.6 | 548.6 |
| Net cash (debt) | −506.0 | −525.6 | −527.7 | −526.9 | −522.2 | −259.3 | −373.4 | −467.7 | −464.5 | −407.0 |
| Shareholders’ equity | 578.5 | 456.3 | 465.8 | 472.7 | 444.7 | 679.2 | 771.9 | 792.5 | 831.6 | 830.7 |
| Debt to equity | 1.02 | 1.25 | 1.24 | 1.28 | 1.38 | 0.53 | 0.55 | 0.65 | 0.66 | 0.66 |
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 | ||||||||||
| 81.6 | 46.2 | 51.9 | 78.9 | 90.0 | 101.0 | 49.2 | 48.2 | 81.1 | 141.6 | |
| 5.2 | 4.2 | 4.1 | 9.3 | 12.0 | 8.7 | 17.3 | 16.7 | 14.9 | 19.0 | |
| 1,038.7 | 942.9 | 955.3 | 944.7 | 942.2 | 864.4 | 1,001.1 | 1,091.5 | 1,144.3 | 1,105.6 | |
| 1,173.8 | 1,035.1 | 1,076.2 | 1,114.6 | 1,105.6 | 1,094.3 | 1,245.9 | 1,339.8 | 1,403.1 | 1,403.2 | |
| Growth | −11.8% | +4.0% | +3.6% | −0.8% | −1.0% | +13.9% | +7.5% | +4.7% | +0.0% | |
| Liabilities | ||||||||||
| 13.3 | 26.6 | 37.4 | 65.5 | 77.3 | 41.2 | 45.7 | 27.2 | 60.8 | 44.8 | |
| 574.4 | 545.2 | 542.1 | 540.3 | 534.9 | 319.1 | 376.9 | 488.8 | 484.8 | 503.7 | |
| calc | 587.7 | 571.8 | 579.6 | 605.8 | 612.2 | 360.3 | 422.6 | 515.9 | 545.6 | 548.6 |
| 595.2 | 578.7 | 593.4 | 624.7 | 642.8 | 415.1 | 474.0 | 547.3 | 571.5 | 572.5 | |
| Equity | ||||||||||
| 194.2 | 95.1 | 111.3 | 115.6 | 90.3 | 253.9 | 392.8 | 439.5 | 507.3 | 517.3 | |
| 578.5 | 456.3 | 465.8 | 472.7 | 444.7 | 679.2 | 771.9 | 792.5 | 831.6 | 830.7 | |
| Growth | −21.1% | +2.1% | +1.5% | −5.9% | +52.7% | +13.6% | +2.7% | +4.9% | −0.1% | |
| Per share and net cash | ||||||||||
| calc | −506.0 | −525.6 | −527.7 | −526.9 | −522.2 | −259.3 | −373.4 | −467.7 | −464.5 | −407.0 |
| 99.3 | 101.5 | 103.0 | 104.3 | 102.2 | 121.6 | 111.6 | 105.3 | 102.3 | 102.3 | |
| calc | 5.83 | 4.49 | 4.52 | 4.53 | 4.35 | 5.58 | 6.92 | 7.53 | 8.13 | 8.12 |
Lines marked calc are worked out here from filed figures; point at one for how.