Closing prices at the end of each trading day, from 13 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 | 71.4 | 133.8 | −9.2 | 38.5 | −63.1 | −88.9 |
| Growth | +87.4% | −106.9% | −264.1% | |||||
| EPS, diluted | n/a | n/a | 1.23 | 2.32 | −0.16 | 0.67 | −0.79 | −1.05 |
| Growth | +88.6% | −106.9% | −217.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | 122.3 | −82.6 | 203.9 | 92.5 | 293.1 | 154.9 |
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −4.5 | −3.0 |
| Dividends paid | n/a | n/a | −76.6 | −69.3 | −70.5 | −100.5 | −122.5 | −95.2 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 44.8 | 20.0 | 19.6 | 82.4 | 112.2 | 91.6 | 61.1 |
| Total debt | n/a | n/a | n/a | 1,012.5 | 944.0 | 985.2 | 1,118.3 | 1,035.5 |
| Net cash (debt) | n/a | n/a | n/a | −992.9 | −861.6 | −873.0 | −1,026.8 | −974.5 |
| Shareholders’ equity | 830.5 | 776.3 | 765.0 | 829.5 | 746.8 | 687.6 | 785.1 | 598.0 |
| Debt to equity | n/a | n/a | n/a | 1.22 | 1.26 | 1.43 | 1.42 | 1.73 |
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 | 44.8 | 20.0 | 19.6 | 82.4 | 112.2 | 91.6 | 61.1 | |
| n/a | n/a | n/a | 1,894.2 | 1,719.3 | 1,698.8 | 1,923.0 | 1,650.4 | |
| Growth | −9.2% | −1.2% | +13.2% | −14.2% | ||||
| Liabilities | ||||||||
| n/a | n/a | n/a | 1,012.5 | 944.0 | 985.2 | 1,118.3 | 1,035.5 | |
| calc | n/a | n/a | n/a | 1,012.5 | 944.0 | 985.2 | 1,118.3 | 1,035.5 |
| n/a | n/a | n/a | 1,064.8 | 972.6 | 1,011.2 | 1,137.9 | 1,052.3 | |
| Equity | ||||||||
| n/a | n/a | n/a | n/a | −221.2 | −280.1 | −946.0 | −1,132.4 | |
| 830.5 | 776.3 | 765.0 | 829.5 | 746.8 | 687.6 | 785.1 | 598.0 | |
| Growth | −6.5% | −1.5% | +8.4% | −10.0% | −7.9% | +14.2% | −23.8% | |
| Per share and net cash | ||||||||
| calc | n/a | n/a | n/a | −992.9 | −861.6 | −873.0 | −1,026.8 | −974.5 |
| n/a | n/a | n/a | 57.8 | 57.8 | 57.8 | 85.1 | 84.6 | |
| calc | n/a | n/a | n/a | 14.36 | 12.93 | 11.90 | 9.23 | 7.07 |
Lines marked calc are worked out here from filed figures; point at one for how.