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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,177.6 | 1,163.7 | 1,123.0 | 1,047.6 | 1,016.2 | 1,139.2 | 1,231.2 | 1,316.9 | 1,341.0 | 1,310.8 |
| Growth | −1.2% | −3.5% | −6.7% | −3.0% | +12.1% | +8.1% | +7.0% | +1.8% | −2.2% | |
| Operating income | n/a | n/a | n/a | 84.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 36.0 | 27.7 | 26.0 | 12.5 | 28.3 | 30.7 | −18.3 | 30.6 | 26.6 | 19.6 |
| Growth | −23.1% | −6.1% | −51.9% | +126.6% | +8.5% | −159.6% | −13.1% | −26.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | 8.0% | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 3.1% | 2.4% | 2.3% | 1.2% | 2.8% | 2.7% | −1.5% | 2.3% | 2.0% | 1.5% |
| Free cash flow margin | 7.5% | 1.9% | 3.4% | 6.4% | 7.8% | 4.0% | 1.7% | 7.5% | 3.4% | 7.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 98.9 | 40.8 | 52.4 | 75.2 | 93.2 | 54.3 | 27.6 | 103.8 | 51.6 | 101.8 |
| Capital expenditure | −10.4 | −19.0 | −14.1 | −8.7 | −14.2 | −9.2 | −6.8 | −4.9 | −6.2 | −7.0 |
| Free cash flow | 88.5 | 21.7 | 38.4 | 66.5 | 79.0 | 45.1 | 20.8 | 98.9 | 45.4 | 94.8 |
| Growth | −75.5% | +76.7% | +73.4% | +18.7% | −42.9% | −53.9% | +375.6% | −54.1% | +108.8% | |
| Buybacks | 0.0 | −7.4 | −10.4 | −26.2 | −2.7 | −19.1 | −26.7 | −2.7 | −3.9 | −10.5 |
| Dividends paid | −13.6 | −13.7 | −13.5 | −13.2 | −9.6 | −12.7 | −11.8 | −12.7 | −13.8 | −14.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 81.6 | 54.0 | 53.1 | 51.8 | 44.7 | 53.2 | 46.0 | 58.4 | 55.4 | 64.1 |
| Total debt | 186.2 | 224.3 | 190.3 | 176.9 | 112.9 | 174.6 | 238.6 | 209.0 | 218.0 | 189.0 |
| Net cash (debt) | −104.6 | −170.3 | −137.2 | −125.1 | −68.2 | −121.4 | −192.6 | −150.6 | −162.6 | −124.9 |
| Shareholders’ equity | 153.9 | 182.3 | 171.3 | 159.3 | 186.9 | 212.0 | 124.5 | 141.6 | 157.2 | 173.1 |
| Debt to equity | 1.21 | 1.23 | 1.11 | 1.11 | 0.60 | 0.82 | 1.92 | 1.48 | 1.39 | 1.09 |
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 | ||||||||||
| 81.6 | 54.0 | 53.1 | 51.8 | 44.7 | 53.2 | 46.0 | 58.4 | 55.4 | 64.1 | |
| 153.6 | 174.2 | 131.1 | 128.2 | 123.1 | 134.5 | 141.1 | 131.4 | 142.1 | 115.7 | |
| 29.6 | 41.7 | 34.3 | 31.4 | 36.4 | 33.7 | 27.8 | 22.7 | 20.6 | 16.6 | |
| 91.8 | 96.9 | 96.9 | 80.6 | 66.5 | 116.5 | 76.6 | 76.7 | 76.4 | 76.6 | |
| 735.9 | 787.9 | 701.4 | 760.0 | 753.0 | 852.6 | 791.5 | 799.2 | 803.8 | 764.3 | |
| Growth | +7.1% | −11.0% | +8.4% | −0.9% | +13.2% | −7.2% | +1.0% | +0.6% | −4.9% | |
| Liabilities | ||||||||||
| 186.2 | 224.3 | 190.3 | 176.9 | 112.9 | 174.6 | 238.6 | 209.0 | 218.0 | 189.0 | |
| calc | 186.2 | 224.3 | 190.3 | 176.9 | 112.9 | 174.6 | 238.6 | 209.0 | 218.0 | 189.0 |
| Equity | ||||||||||
| 261.6 | 269.7 | 273.6 | 249.6 | 265.2 | 266.4 | 213.1 | 228.6 | 237.9 | 233.7 | |
| 153.9 | 182.3 | 171.3 | 159.3 | 186.9 | 212.0 | 124.5 | 141.6 | 157.2 | 173.1 | |
| Growth | +18.5% | −6.1% | −7.0% | +17.3% | +13.4% | −41.2% | +13.7% | +11.0% | +10.1% | |
| Per share and net cash | ||||||||||
| calc | −104.6 | −170.3 | −137.2 | −125.1 | −68.2 | −121.4 | −192.6 | −150.6 | −162.6 | −124.9 |
Lines marked calc are worked out here from filed figures; point at one for how.