Closing prices at the end of each trading day, from 20 Jul 2017. 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 | 70.0 | 94.4 | 106.9 | 126.3 | −136.8 | 138.6 | −60.1 | −116.6 | 74.3 | 60.3 |
| Growth | +34.9% | +13.3% | +18.1% | −208.3% | −143.4% | −18.9% | ||||
| EPS, diluted | 1.69 | 1.74 | 1.70 | 1.73 | −2.03 | 0.87 | −0.95 | −1.69 | 0.75 | 0.57 |
| Growth | +3.0% | −2.3% | +1.8% | −217.3% | −209.2% | −24.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 85.7 | 91.2 | 107.7 | 121.7 | 132.1 | 132.2 | 100.5 | 80.1 | 112.1 | 90.4 |
| Capital expenditure | −0.5 | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 85.2 | 91.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +6.8% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −0.0 | −25.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 103.1 | 75.0 | 39.7 | 79.2 | 319.7 | 260.6 | 254.1 | 206.4 | 190.2 | 87.6 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 3,722.2 | 4,179.2 | 3,048.4 | 2,571.7 | 3,309.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −3,461.6 | −3,925.2 | −2,842.1 | −2,381.5 | −3,221.8 |
| Shareholders’ equity | 970.7 | 1,201.3 | 1,327.2 | 1,504.0 | 1,266.9 | 1,464.7 | 1,322.0 | 1,124.8 | 1,114.0 | 1,068.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 2.54 | 3.16 | 2.71 | 2.31 | 3.10 |
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 | ||||||||||
| 103.1 | 75.0 | 39.7 | 79.2 | 319.7 | 260.6 | 254.1 | 206.4 | 190.2 | 87.6 | |
| 2,665.6 | 3,355.4 | 4,526.8 | 5,892.9 | 4,908.7 | 5,218.0 | 5,545.1 | 4,214.3 | 3,731.4 | 4,406.2 | |
| Growth | +25.9% | +34.9% | +30.2% | −16.7% | +6.3% | +6.3% | −24.0% | −11.5% | +18.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 3,722.2 | 4,179.2 | 3,048.4 | 2,571.7 | 3,309.5 | |
| calc | n/a | n/a | n/a | n/a | n/a | 3,722.2 | 4,179.2 | 3,048.4 | 2,571.7 | 3,309.5 |
| 1,694.9 | 2,154.1 | 3,199.6 | 4,388.9 | 3,442.3 | 3,753.3 | 4,223.1 | 3,089.5 | 2,617.4 | 3,338.2 | |
| Equity | ||||||||||
| −10.1 | −14.8 | −25.9 | −28.1 | −292.9 | −247.3 | −395.0 | −600.3 | −617.2 | −672.6 | |
| 970.7 | 1,201.3 | 1,327.2 | 1,504.0 | 1,266.9 | 1,464.7 | 1,322.0 | 1,124.8 | 1,114.0 | 1,068.0 | |
| Growth | +23.8% | +10.5% | +13.3% | −15.8% | +15.6% | −9.7% | −14.9% | −1.0% | −4.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | −3,461.6 | −3,925.2 | −2,842.1 | −2,381.5 | −3,221.8 |
| 47.3 | 59.4 | 66.0 | 74.9 | 76.8 | 77.2 | 77.4 | 77.9 | 81.0 | 78.3 | |
| calc | 20.54 | 20.21 | 20.10 | 20.08 | 16.50 | 18.98 | 17.08 | 14.44 | 13.75 | 13.64 |
Lines marked calc are worked out here from filed figures; point at one for how.