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 | 295.9 | 301.8 | 324.2 | 328.3 | 144.9 | 204.0 | 294.9 | 311.1 | 317.2 | 295.1 |
| Growth | +2.0% | +7.4% | +1.3% | −55.9% | +40.8% | +44.6% | +5.5% | +2.0% | −7.0% | |
| Operating income | 58.9 | 56.4 | 58.1 | 53.4 | −41.7 | −17.2 | 36.5 | 28.6 | 33.2 | 40.9 |
| Net income | 31.5 | 29.5 | 30.6 | 18.7 | −76.0 | −18.4 | 9.8 | 2.6 | 4.2 | 15.1 |
| Growth | −6.4% | +3.9% | −39.0% | −506.5% | −73.0% | +57.6% | +261.3% | |||
| EPS, diluted | 0.81 | 0.73 | 0.66 | 0.39 | −1.62 | −0.46 | 0.04 | −0.11 | −0.08 | 0.14 |
| Growth | −9.9% | −9.6% | −40.9% | −515.4% | −375.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.9% | 18.7% | 17.9% | 16.3% | −28.7% | −8.4% | 12.4% | 9.2% | 10.5% | 13.9% |
| Net margin | 10.6% | 9.8% | 9.5% | 5.7% | −52.5% | −9.0% | 3.3% | 0.8% | 1.3% | 5.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 87.7 | 86.7 | 86.2 | 86.2 | −20.0 | 28.8 | 71.5 | 76.4 | 73.8 | 64.1 |
| Buybacks | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −9.0 |
| Dividends paid | −53.0 | −52.6 | −61.6 | −62.7 | −16.2 | −0.3 | −0.1 | −14.2 | −14.4 | −17.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.1 | 9.3 | 7.2 | 6.6 | 21.1 | 19.2 | 26.3 | 68.1 | 20.2 | 24.4 |
| Total debt | 585.1 | 540.5 | 585.1 | 586.9 | 609.7 | 544.9 | 470.3 | 486.1 | 406.9 | 338.9 |
| Net cash (debt) | −572.9 | −531.1 | −577.9 | −580.2 | −588.6 | −525.7 | −444.0 | −418.0 | −386.7 | −314.5 |
| Shareholders’ equity | 676.7 | 803.2 | 797.5 | 762.4 | 677.8 | 797.5 | 794.9 | 776.1 | 758.2 | 740.8 |
| Debt to equity | 0.86 | 0.67 | 0.73 | 0.77 | 0.90 | 0.68 | 0.59 | 0.63 | 0.54 | 0.46 |
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 | ||||||||||
| 12.1 | 9.3 | 7.2 | 6.6 | 21.1 | 19.2 | 26.3 | 68.1 | 20.2 | 24.4 | |
| 1,303.0 | 1,392.2 | 1,439.7 | 1,438.6 | 1,370.3 | 1,410.7 | 1,343.7 | 1,343.9 | 1,254.7 | 1,170.4 | |
| Growth | +6.9% | +3.4% | −0.1% | −4.7% | +3.0% | −4.7% | +0.0% | −6.6% | −6.7% | |
| Liabilities | ||||||||||
| 585.1 | 540.5 | 585.1 | 586.9 | 609.7 | 544.9 | 470.3 | 486.1 | 406.9 | 338.9 | |
| calc | 585.1 | 540.5 | 585.1 | 586.9 | 609.7 | 544.9 | 470.3 | 486.1 | 406.9 | 338.9 |
| 621.4 | 582.4 | 632.3 | 663.6 | 677.8 | 596.5 | 525.7 | 539.6 | 462.7 | 392.3 | |
| Equity | ||||||||||
| −45.7 | −69.0 | −99.3 | −142.4 | −228.7 | −251.1 | −252.7 | −271.7 | −289.1 | −299.5 | |
| 676.7 | 803.2 | 797.5 | 762.4 | 677.8 | 797.5 | 794.9 | 776.1 | 758.2 | 740.8 | |
| Growth | +18.7% | −0.7% | −4.4% | −11.1% | +17.7% | −0.3% | −2.4% | −2.3% | −2.3% | |
| Per share and net cash | ||||||||||
| calc | −572.9 | −531.1 | −577.9 | −580.2 | −588.6 | −525.7 | −444.0 | −418.0 | −386.7 | −314.5 |
| 38.4 | 45.4 | 46.5 | 46.9 | 47.0 | 48.8 | 48.8 | 48.9 | 48.9 | 47.7 | |
| calc | 17.64 | 17.70 | 17.14 | 16.25 | 14.43 | 16.35 | 16.29 | 15.88 | 15.50 | 15.53 |
Lines marked calc are worked out here from filed figures; point at one for how.