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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 263.4 | 246.1 | 66.8 | 295.3 | −192.2 | −328.3 | −847.6 | 1,260.7 | 22.1 | 176.8 | |
| Growth | −6.5% | −72.9% | +342.0% | −165.1% | −98.2% | +698.3% | ||||
| −2.3 | −4.8 | −7.8 | −5.5 | −0.8 | −0.1 | −11.4 | −20.2 | −10.2 | −2.4 | |
| Financing | ||||||||||
| −315.3 | −246.1 | −62.1 | −289.5 | 181.7 | 328.3 | 853.2 | −1,265.3 | −22.6 | −177.4 | |
| n/a | −0.5 | −5.6 | −5.1 | n/a | n/a | −16.2 | −28.9 | −18.8 | −7.7 | |
| −944.9 | −638.9 | −463.0 | −485.8 | −1,681.5 | −427.4 | −1,754.3 | −2,340.4 | −912.8 | −863.7 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.