Closing prices at the end of each trading day, from 1 Jun 2017. 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 | 633.1 | 626.3 | 662.1 | 606.7 | 547.5 | 623.7 | 653.9 | 689.2 | 719.2 | 723.2 |
| Growth | −1.1% | +5.7% | −8.4% | −9.8% | +13.9% | +4.8% | +5.4% | +4.3% | +0.6% | |
| Operating income | 176.7 | 134.3 | 83.9 | −446.1 | −887.3 | 48.3 | 66.0 | 54.1 | 53.5 | 60.3 |
| Net income | 176.4 | 224.4 | 38.8 | −445.3 | −789.1 | 10.8 | 17.2 | 118.4 | 48.2 | 20.1 |
| Growth | +27.3% | −82.7% | −1,247.5% | +59.4% | +588.4% | −59.3% | −58.4% | |||
| EPS, diluted | 2.46 | 3.13 | 0.55 | −6.65 | −11.74 | 0.15 | 0.25 | 1.74 | 0.72 | 0.32 |
| Growth | +27.2% | −82.4% | −1,309.1% | +66.7% | +596.0% | −58.6% | −55.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 27.9% | 21.4% | 12.7% | −73.5% | −162.1% | 7.8% | 10.1% | 7.9% | 7.4% | 8.3% |
| Net margin | 27.9% | 35.8% | 5.9% | −73.4% | −144.1% | 1.7% | 2.6% | 17.2% | 6.7% | 2.8% |
| Free cash flow margin | 29.9% | 24.5% | 22.6% | 13.2% | 22.3% | 21.9% | 19.4% | 19.7% | 20.8% | 20.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 199.2 | 185.9 | 163.5 | 101.5 | 138.6 | 138.0 | 128.5 | 136.7 | 152.5 | 151.6 |
| Capital expenditure | −9.7 | −32.8 | −14.2 | −21.3 | −16.7 | −1.5 | −1.8 | −1.3 | −3.0 | −4.3 |
| Free cash flow | 189.5 | 153.2 | 149.3 | 80.2 | 121.9 | 136.6 | 126.7 | 135.4 | 149.5 | 147.4 |
| Growth | −19.2% | −2.5% | −46.3% | +51.9% | +12.0% | −7.2% | +6.9% | +10.4% | −1.5% | |
| Buybacks | n/a | 0.0 | −97.2 | −40.0 | 0.0 | 0.0 | −49.0 | −31.3 | −49.2 | −86.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.9 | 20.6 | 25.5 | 13.5 | 67.7 | 39.1 | 31.7 | 39.2 | 50.7 | 56.2 |
| Total debt | n/a | 578.4 | 692.2 | 642.7 | 583.9 | 466.3 | 472.4 | 483.2 | 455.3 | 451.5 |
| Net cash (debt) | n/a | −557.8 | −666.7 | −629.1 | −516.2 | −427.3 | −440.7 | −444.1 | −404.6 | −395.3 |
| Shareholders’ equity | 2,417.3 | 1,679.1 | 1,626.9 | 1,141.1 | 368.2 | 398.0 | 384.4 | 492.1 | 511.5 | 472.5 |
| Debt to equity | n/a | 0.34 | 0.43 | 0.56 | 1.59 | 1.17 | 1.23 | 0.98 | 0.89 | 0.96 |
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 | ||||||||||
| 8.9 | 20.6 | 25.5 | 13.5 | 67.7 | 39.1 | 31.7 | 39.2 | 50.7 | 56.2 | |
| 98.3 | 100.9 | 108.9 | 101.8 | 93.6 | 98.9 | 107.9 | 125.4 | 133.7 | 131.9 | |
| 20.5 | 39.7 | 41.5 | 43.7 | 41.3 | 43.0 | 45.2 | 43.9 | 40.7 | 35.2 | |
| 788.1 | 788.1 | 884.4 | 505.9 | 0.0 | 26.2 | 102.9 | 147.1 | 143.3 | 167.2 | |
| 2,547.3 | 2,511.0 | 2,600.5 | 2,028.0 | 1,075.7 | 1,007.2 | 1,024.9 | 1,172.4 | 1,111.9 | 1,062.4 | |
| Growth | −1.4% | +3.6% | −22.0% | −47.0% | −6.4% | +1.8% | +14.4% | −5.2% | −4.4% | |
| Liabilities | ||||||||||
| n/a | 21.2 | 26.9 | 31.4 | 7.8 | 8.9 | 14.1 | 23.1 | 0.0 | n/a | |
| n/a | 557.2 | 665.3 | 611.3 | 576.1 | 457.4 | 458.2 | 460.1 | 455.3 | 451.5 | |
| calc | n/a | 578.4 | 692.2 | 642.7 | 583.9 | 466.3 | 472.4 | 483.2 | 455.3 | 451.5 |
| 130.0 | 831.9 | 973.6 | 886.9 | 735.5 | 609.2 | 640.4 | 680.3 | 600.4 | 589.9 | |
| Equity | ||||||||||
| n/a | 176.6 | 118.2 | −367.1 | −1,156.2 | −1,145.4 | −1,128.2 | −1,009.7 | −961.5 | −941.5 | |
| 2,417.3 | 1,679.1 | 1,626.9 | 1,141.1 | 368.2 | 398.0 | 384.4 | 492.1 | 511.5 | 472.5 | |
| Growth | −30.5% | −3.1% | −29.9% | −67.7% | +8.1% | −3.4% | +28.0% | +3.9% | −7.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | −557.8 | −666.7 | −629.1 | −516.2 | −427.3 | −440.7 | −444.1 | −404.6 | −395.3 |
| 0.0 | 71.6 | 68.3 | 66.8 | 67.4 | 66.3 | 66.3 | 65.9 | 64.4 | 58.6 | |
| calc | n/a | 23.44 | 23.83 | 17.09 | 5.46 | 6.00 | 5.80 | 7.46 | 7.94 | 8.06 |
Lines marked calc are worked out here from filed figures; point at one for how.