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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 13.5 | 50.1 | 85.4 | 58.3 | 63.4 | 217.2 | 218.0 | 122.2 | 130.5 | 102.3 | |
| Growth | +271.7% | +70.6% | −31.8% | +8.7% | +242.7% | +0.4% | −44.0% | +6.8% | −21.6% | |
| Investment | ||||||||||
| −39.9 | −39.6 | −63.7 | −36.8 | −34.8 | 8.6 | −229.4 | −151.7 | −71.7 | 9.7 | |
| Financing | ||||||||||
| −83.9 | −47.1 | −15.6 | 8.5 | −9.3 | −225.9 | −40.1 | 29.1 | −25.9 | −52.4 | |
| −0.1 | 0.0 | −0.6 | −4.2 | −6.0 | 0.0 | −9.1 | −26.2 | −28.9 | −11.0 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.