Closing prices at the end of each trading day, from 14 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 | −4.2 | 0.6 | 5.6 | 5.1 | −1.4 | −3.2 | 17.7 | 34.2 | 16.6 | 9.7 |
| Net income | 27.6 | −61.7 | 38.8 | 13.5 | −54.3 | 22.8 | 81.3 | 21.1 | 44.5 | −22.1 |
| Growth | −323.6% | −65.3% | −503.4% | +256.3% | −74.1% | +111.2% | −149.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 263.4 | 246.1 | 66.8 | 295.3 | −192.2 | −328.3 | −847.6 | 1,260.7 | 22.1 | 176.8 |
| Buybacks | −944.9 | −638.9 | −463.0 | −485.8 | −1,681.5 | −427.4 | −1,754.3 | −2,340.4 | −912.8 | −863.7 |
| Dividends paid | n/a | −0.5 | −5.6 | −5.1 | n/a | n/a | −16.2 | −28.9 | −18.8 | −7.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 0.0 | 0.0 | 4.7 | 10.5 | 0.0 | 0.0 | 5.6 | 1.0 | 0.6 | 0.0 |
| Shareholders’ equity | 845.9 | 532.7 | 494.4 | 228.3 | 366.2 | 717.3 | 1,643.5 | 388.7 | 429.5 | 230.1 |
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 | ||||||||||
| 0.0 | 0.0 | 4.7 | 10.5 | 0.0 | 0.0 | 5.6 | 1.0 | 0.6 | 0.0 | |
| 850.0 | 541.2 | 516.4 | 239.8 | 366.4 | 720.5 | 1,658.0 | 407.9 | 429.8 | 230.2 | |
| Growth | −36.3% | −4.6% | −53.6% | +52.8% | +96.6% | +130.1% | −75.4% | +5.4% | −46.4% | |
| Liabilities | ||||||||||
| 4.1 | 8.5 | 22.0 | 11.5 | 0.2 | 3.2 | 14.5 | 19.3 | 0.2 | 0.1 | |
| Equity | ||||||||||
| 845.9 | 532.7 | 494.4 | 228.3 | 366.2 | 717.3 | 1,643.5 | 388.7 | 429.5 | 230.1 | |
| Growth | −37.0% | −7.2% | −53.8% | +60.4% | +95.9% | +129.1% | −76.3% | +10.5% | −46.4% | |
| Per share and net cash | ||||||||||
| 30.6 | 21.0 | 20.4 | 9.6 | 14.3 | 27.1 | 52.9 | 14.3 | 13.8 | 7.6 | |
| calc | 27.64 | 25.37 | 24.23 | 23.78 | 25.61 | 26.47 | 31.07 | 27.28 | 31.24 | 30.27 |
† The number of shares outstanding jumps at 2019 and 2021 and 2022 and 2023 and 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.