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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 25.5 | 26.0 | 30.8 | 35.9 | 81.1 | 70.8 | 19.5 | 9.4 | 18.7 | 26.4 |
| Growth | +1.7% | +18.4% | +16.7% | +126.0% | −12.8% | −72.5% | −51.9% | +99.3% | +41.3% | |
| EPS, diluted | 0.93 | 0.93 | 1.11 | 1.37 | 3.30 | 2.96 | 0.89 | 0.46 | 1.01 | 1.48 |
| Growth | +0.0% | +19.4% | +23.4% | +140.9% | −10.3% | −69.9% | −48.3% | +119.6% | +46.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −24.1 | 107.1 | 41.5 | −40.2 | −93.6 | 142.0 | 206.7 | −27.6 | 48.1 | 24.2 |
| Capital expenditure | −1.1 | −1.6 | −4.0 | −3.1 | −1.2 | −0.8 | −0.7 | −0.7 | −1.1 | −1.2 |
| Free cash flow | −25.1 | 105.5 | 37.5 | −43.3 | −94.8 | 141.2 | 206.0 | −28.3 | 47.0 | 23.0 |
| Growth | −64.4% | −215.4% | +45.8% | −113.7% | −51.0% | |||||
| Buybacks | −3.9 | −2.2 | −19.2 | −22.8 | −36.2 | −10.2 | −47.8 | −26.0 | −14.9 | −16.2 |
| Dividends paid | −6.9 | −27.0 | −27.1 | −26.0 | −31.5 | −30.4 | −30.3 | −15.4 | −11.3 | −10.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 47.2 | 48.6 | 86.1 | 74.3 | 94.8 | 376.7 | n/a | n/a | n/a | n/a |
| Total debt | 387.2 | 386.3 | 435.0 | 483.6 | 508.1 | 477.1 | 386.8 | 611.1 | 446.5 | 412.3 |
| Net cash (debt) | −339.9 | −337.7 | −348.9 | −409.3 | −413.3 | −100.4 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 410.7 | 412.1 | 399.7 | 393.7 | 413.1 | 432.8 | 370.5 | 344.1 | 339.1 | 349.4 |
| Debt to equity | 0.94 | 0.94 | 1.09 | 1.23 | 1.23 | 1.10 | 1.04 | 1.78 | 1.32 | 1.18 |
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 | ||||||||||
| 47.2 | 48.6 | 86.1 | 74.3 | 94.8 | 376.7 | n/a | n/a | n/a | n/a | |
| 23.7 | 22.9 | 24.5 | 25.0 | 23.7 | 22.3 | 21.1 | 20.0 | 19.4 | 18.9 | |
| 1,790.6 | 1,806.4 | 1,915.4 | 1,996.3 | 2,184.6 | 2,215.9 | 2,031.7 | 2,213.4 | 2,209.6 | 2,259.5 | |
| Growth | +0.9% | +6.0% | +4.2% | +9.4% | +1.4% | −8.3% | +8.9% | −0.2% | +2.3% | |
| Liabilities | ||||||||||
| 387.2 | 386.3 | 435.0 | 483.6 | 508.1 | 477.1 | 386.8 | 611.1 | 446.5 | 412.3 | |
| calc | 387.2 | 386.3 | 435.0 | 483.6 | 508.1 | 477.1 | 386.8 | 611.1 | 446.5 | 412.3 |
| 1,379.9 | 1,394.3 | 1,515.7 | 1,602.7 | 1,771.5 | 1,783.1 | 1,661.2 | 1,869.3 | 1,870.5 | 1,910.1 | |
| Equity | ||||||||||
| 184.6 | 183.4 | 187.2 | 197.4 | 245.3 | 273.4 | 274.2 | 269.6 | 277.2 | 293.0 | |
| 410.7 | 412.1 | 399.7 | 393.7 | 413.1 | 432.8 | 370.5 | 344.1 | 339.1 | 349.4 | |
| Growth | +0.3% | −3.0% | −1.5% | +4.9% | +4.8% | −14.4% | −7.1% | −1.4% | +3.0% | |
| Per share and net cash | ||||||||||
| calc | −339.9 | −337.7 | −348.9 | −409.3 | −413.3 | −100.4 | n/a | n/a | n/a | n/a |
| 29.4 | 29.5 | 28.5 | 27.1 | 25.1 | 24.8 | 22.2 | 20.3 | 19.3 | 18.4 | |
| calc | 13.95 | 13.97 | 14.04 | 14.50 | 16.47 | 17.45 | 16.71 | 16.94 | 17.53 | 19.03 |
Lines marked calc are worked out here from filed figures; point at one for how.