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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | 178.1 | 211.8 | 108.1 | 222.0 | 186.6 | 170.5 |
| Growth | +18.9% | −49.0% | +105.5% | −16.0% | −8.6% | |
| EPS, diluted | 2.65 | 2.79 | 1.38 | 2.61 | 2.03 | 1.81 |
| Growth | +5.3% | −50.5% | +89.1% | −22.2% | −10.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 145.1 | 2.5 | −224.5 | −236.8 | −45.5 | 401.6 |
| Buybacks | −2.9 | n/a | −6.2 | n/a | n/a | n/a |
| Dividends paid | −130.4 | −221.9 | −144.7 | −156.4 | −168.7 | −170.3 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | n/a | 16.0 | 25.6 | 25.2 | 27.3 | 19.7 |
| Total debt | n/a | 1,186.0 | 1,441.8 | 1,780.3 | 1,901.1 | 1,743.2 |
| Net cash (debt) | n/a | −1,170.0 | −1,416.1 | −1,755.1 | −1,873.8 | −1,723.6 |
| Shareholders’ equity | 1,161.3 | 1,275.8 | 1,341.6 | 1,496.4 | 1,607.5 | 1,607.7 |
| Debt to equity | n/a | 0.93 | 1.07 | 1.19 | 1.18 | 1.08 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | 16.0 | 25.6 | 25.2 | 27.3 | 19.7 | |
| n/a | 2,551.9 | 2,836.9 | 3,343.8 | 3,582.2 | 3,421.7 | |
| Growth | +11.2% | +17.9% | +7.1% | −4.5% | ||
| Liabilities | ||||||
| n/a | 1,186.0 | 1,441.8 | 1,780.3 | 1,901.1 | 1,743.2 | |
| calc | n/a | 1,186.0 | 1,441.8 | 1,780.3 | 1,901.1 | 1,743.2 |
| n/a | 1,276.0 | 1,495.4 | 1,847.4 | 1,974.7 | 1,813.9 | |
| Equity | ||||||
| n/a | 90.1 | 56.5 | 100.8 | 97.7 | 81.6 | |
| 1,161.3 | 1,275.8 | 1,341.6 | 1,496.4 | 1,607.5 | 1,607.7 | |
| Growth | +9.9% | +5.2% | +11.5% | +7.4% | +0.0% | |
| Per share and net cash | ||||||
| calc | n/a | −1,170.0 | −1,416.1 | −1,755.1 | −1,873.8 | −1,723.6 |
| n/a | 75.8 | 81.4 | 87.8 | 93.7 | 94.7 | |
| calc | n/a | 16.84 | 16.48 | 17.04 | 17.16 | 16.98 |
Lines marked calc are worked out here from filed figures; point at one for how.