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 | n/a | 2,094.8 | 2,445.9 | 2,149.4 | 1,932.3 | 3,579.3 | 4,967.4 | 4,386.3 | 4,098.3 | 3,662.5 |
| Growth | +16.8% | −12.1% | −10.1% | +85.2% | +38.8% | −11.7% | −6.6% | −10.6% | ||
| Operating income | 32.2 | 32.4 | 35.0 | 43.3 | 115.6 | 36.1 | 96.0 | 88.1 | 70.6 | 97.6 |
| Net income | 10.7 | 23.2 | 5.3 | 18.1 | 107.5 | 21.7 | 63.7 | 42.6 | 22.5 | 41.8 |
| Growth | +116.3% | −77.3% | +244.2% | +494.5% | −79.8% | +194.2% | −33.1% | −47.3% | +86.3% | |
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 0.57 | 1.63 | 1.05 | 0.52 | 1.02 |
| Growth | +186.0% | −35.6% | −50.5% | +96.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 7.7% | 7.1% | 7.2% | 11.0% | 7.7% | 7.6% | 8.7% | 9.7% | 11.0% |
| Operating margin | n/a | 1.5% | 1.4% | 2.0% | 6.0% | 1.0% | 1.9% | 2.0% | 1.7% | 2.7% |
| Net margin | n/a | 1.1% | 0.2% | 0.8% | 5.6% | 0.6% | 1.3% | 1.0% | 0.5% | 1.1% |
| Free cash flow margin | n/a | 3.7% | 3.1% | 2.2% | 3.5% | 1.5% | 2.6% | 1.9% | 1.5% | 1.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 79.4 | 89.0 | 89.8 | 72.3 | 104.5 | 95.5 | 161.3 | 117.1 | 87.8 | 91.5 |
| Capital expenditure | −20.8 | −12.5 | −13.7 | −24.6 | −37.1 | −41.9 | −30.4 | −34.6 | −26.3 | −35.7 |
| Free cash flow | 58.7 | 76.5 | 76.0 | 47.7 | 67.4 | 53.6 | 131.0 | 82.5 | 61.5 | 55.8 |
| Growth | +30.4% | −0.6% | −37.2% | +41.3% | −20.5% | +144.3% | −37.0% | −25.5% | −9.3% | |
| Buybacks | −3.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −80.0 | −83.8 | −75.6 | −72.3 | −77.8 | −79.6 | −79.6 | −79.7 | −79.9 | −80.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.4 | 3.9 | 3.2 | 1.8 | 0.5 | 7.6 | 16.1 | 5.0 | 3.4 | 3.1 |
| Total debt | 470.8 | 531.1 | 520.6 | 539.2 | 530.6 | 818.9 | 767.9 | 764.0 | 772.2 | 693.5 |
| Net cash (debt) | −469.4 | −527.2 | −517.4 | −537.4 | −530.0 | −811.3 | −751.9 | −759.0 | −768.8 | −690.3 |
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 | ||||||||||
| 1.4 | 3.9 | 3.2 | 1.8 | 0.5 | 7.6 | 16.1 | 5.0 | 3.4 | 3.1 | |
| 29.3 | 27.8 | 16.2 | 38.1 | 28.5 | 33.3 | 30.8 | 31.2 | 31.6 | 28.6 | |
| 13.2 | 15.1 | 14.1 | 6.2 | 23.3 | 46.1 | 47.3 | 52.3 | 63.2 | 59.6 | |
| 677.3 | 681.0 | 647.4 | 565.9 | 570.9 | 755.5 | 728.4 | 705.2 | 656.3 | 547.7 | |
| 89.1 | 89.1 | 88.8 | 88.8 | 88.8 | 100.5 | 99.4 | 99.4 | 99.4 | 99.4 | |
| 932.0 | 947.2 | 866.9 | 911.1 | 1,014.3 | 1,270.1 | 1,257.4 | 1,181.7 | 1,114.7 | 964.7 | |
| Growth | +1.6% | −8.5% | +5.1% | +11.3% | +25.2% | −1.0% | −6.0% | −5.7% | −13.5% | |
| Liabilities | ||||||||||
| 2.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 468.7 | 531.1 | 520.6 | 539.2 | 530.6 | 818.9 | 767.9 | 764.0 | 772.2 | 693.5 | |
| calc | 470.8 | 531.1 | 520.6 | 539.2 | 530.6 | 818.9 | 767.9 | 764.0 | 772.2 | 693.5 |
| 711.2 | 776.2 | 756.0 | 832.8 | 904.7 | 1,213.6 | 1,178.2 | 1,150.9 | 1,139.5 | 1,036.8 | |
| Per share and net cash | ||||||||||
| calc | −469.4 | −527.2 | −517.4 | −537.4 | −530.0 | −811.3 | −751.9 | −759.0 | −768.8 | −690.3 |
| 33.5 | 34.1 | 34.4 | 37.0 | 37.9 | 37.9 | 37.9 | 38.0 | 38.1 | 38.1 | |
Lines marked calc are worked out here from filed figures; point at one for how.