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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 457.0 | 481.2 | 451.2 | 438.7 | 455.4 | 565.5 | 678.0 | 709.9 | 674.0 | 667.1 |
| Growth | +5.3% | −6.2% | −2.8% | +3.8% | +24.2% | +19.9% | +4.7% | −5.1% | −1.0% | |
| Operating income | 51.3 | 55.3 | 61.0 | 13.4 | 9.2 | −15.0 | 7.9 | 13.2 | −0.8 | 28.4 |
| Net income | 24.2 | 48.9 | 34.9 | 2.0 | −0.7 | n/a | n/a | −14.5 | −26.4 | −14.9 |
| Growth | +101.9% | −28.7% | −94.4% | −136.0% | ||||||
| EPS, diluted | 0.75 | 1.94 | 1.24 | −0.68 | −0.89 | −1.52 | −0.67 | −1.25 | −2.10 | −1.38 |
| Growth | +158.7% | −36.1% | −154.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.2% | 11.5% | 13.5% | 3.0% | 2.0% | −2.7% | 1.2% | 1.9% | −0.1% | 4.3% |
| Net margin | 5.3% | 10.2% | 7.7% | 0.4% | −0.2% | n/a | n/a | −2.0% | −3.9% | −2.2% |
| Free cash flow margin | −2.8% | 0.7% | −15.5% | 3.5% | 2.4% | −2.8% | −8.4% | −7.3% | 2.6% | 6.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 111.7 | 145.7 | 115.9 | 87.9 | 86.3 | 80.5 | 102.9 | 111.6 | 127.9 | 133.9 |
| Capital expenditure | −124.3 | −142.4 | −185.9 | −72.7 | −75.3 | −96.4 | −160.1 | −163.3 | −110.4 | −90.0 |
| Free cash flow | −12.6 | 3.4 | −70.1 | 15.2 | 11.0 | −15.9 | −57.2 | −51.7 | 17.5 | 43.9 |
| Growth | −2,188.7% | −27.8% | −245.0% | +150.3% | ||||||
| Buybacks | −4.1 | −10.6 | −1.6 | −0.2 | −6.6 | −10.5 | −0.9 | −15.0 | −10.0 | n/a |
| Dividends paid | −21.0 | −19.2 | −10.9 | −10.9 | −10.9 | −10.8 | −10.7 | −13.2 | −14.7 | −15.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 269.7 | 208.0 | 191.8 | 161.3 | 103.9 | 79.6 | 54.7 | 49.2 | 73.4 | 102.5 |
| Total debt | 156.8 | 155.8 | 91.0 | 86.4 | 72.8 | 331.8 | 421.9 | 516.9 | 557.4 | 565.2 |
| Net cash (debt) | 112.9 | 52.2 | 100.9 | 74.9 | 31.1 | −252.2 | −367.2 | −467.6 | −484.0 | −462.7 |
| Shareholders’ equity | 677.1 | 688.7 | 695.4 | 676.1 | 645.6 | 601.3 | 580.8 | 541.1 | 489.5 | 444.3 |
| Debt to equity | 0.23 | 0.23 | 0.13 | 0.13 | 0.11 | 0.55 | 0.73 | 0.96 | 1.14 | 1.27 |
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 | ||||||||||
| 269.7 | 208.0 | 191.8 | 161.3 | 103.9 | 79.6 | 54.7 | 49.2 | 73.4 | 102.5 | |
| 45.4 | 43.5 | 38.3 | 35.9 | 44.2 | 73.7 | 86.8 | 88.0 | 83.7 | 80.7 | |
| 647.7 | 643.1 | 626.9 | 605.6 | 536.5 | n/a | n/a | n/a | n/a | n/a | |
| 62.9 | 64.0 | 64.0 | 60.7 | 60.7 | 40.1 | 40.1 | 40.1 | 4.8 | 4.8 | |
| 1,198.2 | 1,205.6 | 1,107.3 | 1,130.7 | 1,083.7 | 1,608.6 | 1,707.9 | 1,783.7 | 1,727.1 | 1,673.3 | |
| Growth | +0.6% | −8.2% | +2.1% | −4.2% | +48.4% | +6.2% | +4.4% | −3.2% | −3.1% | |
| Liabilities | ||||||||||
| 12.4 | 10.9 | 4.7 | 3.8 | 3.8 | 4.7 | 6.2 | 24.3 | 8.2 | 15.8 | |
| 144.4 | 144.9 | 86.3 | 82.7 | 69.1 | 327.1 | 415.7 | 492.6 | 549.1 | 549.3 | |
| calc | 156.8 | 155.8 | 91.0 | 86.4 | 72.8 | 331.8 | 421.9 | 516.9 | 557.4 | 565.2 |
| 389.0 | 375.4 | 284.0 | 324.6 | 329.4 | 833.4 | 938.6 | 1,060.0 | 1,055.3 | 1,032.5 | |
| Equity | ||||||||||
| 538.1 | 552.9 | 563.6 | 541.9 | 516.9 | 475.9 | 449.8 | 417.3 | 368.2 | 312.4 | |
| 677.1 | 688.7 | 695.4 | 676.1 | 645.6 | 601.3 | 580.8 | 541.1 | 489.5 | 444.3 | |
| Growth | +1.7% | +1.0% | −2.8% | −4.5% | −6.9% | −3.4% | −6.8% | −9.5% | −9.2% | |
| Per share and net cash | ||||||||||
| calc | 112.9 | 52.2 | 100.9 | 74.9 | 31.1 | −252.2 | −367.2 | −467.6 | −484.0 | −462.7 |
| 16.1 | 16.0 | 16.0 | 16.0 | 15.9 | 15.7 | 15.8 | 15.4 | 15.1 | 15.3 | |
| calc | 41.95 | 42.98 | 43.45 | 42.25 | 40.61 | 38.26 | 36.85 | 35.09 | 32.39 | 29.12 |
Lines marked calc are worked out here from filed figures; point at one for how.