Closing prices at the end of each trading day, from 2 Nov 2021. 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 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,028.3 | 927.3 | 25.3 | 25.2 | 18.5 | 17.9 | 18.9 | 18.6 | 16.2 |
| Growth | −9.8% | −97.3% | −0.3% | −26.4% | −3.7% | +5.8% | −1.6% | −12.5% | |
| Operating income | 253.6 | 232.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 172.9 | 120.9 | −78.6 | −108.8 | −295.1 | −93.5 | 6.5 | 59.0 | 136.0 |
| Growth | −30.0% | −165.0% | +800.9% | +130.6% | |||||
| EPS, diluted | 0.75 | 0.44 | n/a | n/a | −1.75 | −3.20 | 0.17 | 1.87 | 4.34 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 24.7% | 25.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 16.8% | 13.0% | −311.0% | −431.8% | −1,591.5% | −523.7% | 34.7% | 317.5% | 837.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 430.4 | 377.2 | 273.4 | 133.4 | 208.2 | 183.5 | 202.2 | 249.7 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −1.1 | −36.5 | −18.1 |
| Dividends paid | n/a | −181.3 | −137.8 | −26.0 | n/a | −23.9 | −118.1 | −50.4 | −77.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.0 | 32.6 | 25.1 | 32.8 | 61.8 | 44.7 | 34.2 | 40.8 | 42.3 |
| Total debt | 4,465.3 | 4,230.8 | 4,043.2 | 3,527.0 | 1,184.8 | 2,000.2 | 1,888.8 | 2,212.7 | 2,173.0 |
| Net cash (debt) | −4,446.3 | −4,198.2 | −4,018.0 | −3,494.2 | −1,123.1 | −1,955.5 | −1,854.6 | −2,171.9 | −2,130.7 |
| Shareholders’ equity | 1,228.7 | 1,140.0 | 964.1 | 806.3 | 531.8 | 370.5 | 339.3 | 323.5 | 374.9 |
| Debt to equity | 3.63 | 3.71 | 4.19 | 4.37 | 2.23 | 5.40 | 5.57 | 6.84 | 5.80 |
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 | FY2022† 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||
| 1,028.3 | 927.3 | 25.3 | 25.2 | 18.5 | 17.9 | 18.9 | 18.6 | 16.2 | |
| Growth | −9.8% | −97.3% | −0.3% | −26.4% | −3.7% | +5.8% | −1.6% | −12.5% | |
| 63.3 | 58.5 | 61.5 | 64.2 | 53.4 | 67.2 | 64.1 | 67.3 | 69.0 | |
| 253.6 | 232.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | −8.3% | ||||||||
| n/a | 157.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −2.1 | −1.9 | −1.6 | 3.2 | 16.8 | 3.1 | 0.9 | 1.1 | 0.5 | |
| 172.9 | 120.9 | −78.6 | −108.8 | −295.1 | −93.5 | 6.5 | 59.0 | 136.0 | |
| Growth | −30.0% | −165.0% | +800.9% | +130.6% | |||||
| Per share | |||||||||
| 0.75 | 0.44 | −0.72 | n/a | −1.75 | −3.20 | 0.17 | 1.87 | 4.41 | |
| 0.75 | 0.44 | n/a | n/a | −1.75 | −3.20 | 0.17 | 1.87 | 4.34 | |
| Growth | −41.3% | +1,000.0% | +132.1% | ||||||
| n/a | n/a | n/a | n/a | 0.2 | 30.0 | 31.3 | 30.9 | 30.3 | |
| n/a | n/a | n/a | n/a | 0.2 | 30.0 | 31.3 | 31.0 | 30.8 | |
| Growth | +15,690.7% | +4.2% | −1.1% | −0.4% | |||||
† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.