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 | 983.5 | 1,004.9 | 963.0 | 874.7 | 894.5 | 993.3 | 833.6 | 797.2 | 781.9 | 767.0 |
| Growth | +2.2% | −4.2% | −9.2% | +2.3% | +11.0% | −16.1% | −4.4% | −1.9% | −1.9% | |
| Operating income | 105.0 | 95.7 | 121.1 | 78.5 | 3.6 | 219.3 | 145.0 | 110.0 | 136.6 | 141.1 |
| Net income | 59.1 | 9.7 | 73.6 | 37.6 | −25.9 | 145.9 | 102.5 | 82.2 | 92.4 | 32.4 |
| Growth | −83.6% | +658.8% | −48.9% | −168.9% | −29.7% | −19.8% | +12.4% | −64.9% | ||
| EPS, diluted | 1.80 | 0.29 | 2.16 | 1.10 | −0.76 | 4.14 | 3.17 | 2.69 | 3.06 | 1.15 |
| Growth | −83.9% | +644.8% | −49.1% | −169.1% | −23.4% | −15.1% | +13.8% | −62.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 10.7% | 9.5% | 12.6% | 9.0% | 0.4% | 22.1% | 17.4% | 13.8% | 17.5% | 18.4% |
| Net margin | 6.0% | 1.0% | 7.6% | 4.3% | −2.9% | 14.7% | 12.3% | 10.3% | 11.8% | 4.2% |
| Free cash flow margin | 8.1% | 6.3% | 3.0% | 1.1% | 13.8% | 13.9% | 11.5% | 7.8% | 13.5% | 14.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 106.0 | 91.4 | 66.3 | 54.5 | 154.2 | 180.0 | 150.2 | 124.0 | 171.1 | 164.9 |
| Capital expenditure | −26.2 | −27.8 | −37.1 | −44.8 | −31.1 | −42.3 | −54.2 | −61.8 | −65.9 | −57.1 |
| Free cash flow | 79.8 | 63.6 | 29.2 | 9.7 | 123.1 | 137.7 | 96.0 | 62.2 | 105.2 | 107.8 |
| Growth | −20.3% | −54.1% | −66.8% | +1,169.1% | +11.9% | −30.3% | −35.2% | +69.1% | +2.5% | |
| Buybacks | 0.0 | −0.9 | −1.5 | −1.8 | −11.8 | −40.9 | −164.7 | −40.3 | −81.6 | −185.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 36.2 | 52.0 | 47.3 | 17.2 | 73.6 | 54.5 | 34.2 | 23.1 | 57.3 | 24.5 |
| Total debt | 587.0 | 458.3 | 362.7 | 296.0 | 230.5 | 124.0 | 169.2 | 124.5 | 124.7 | 171.3 |
| Net cash (debt) | −550.8 | −406.3 | −315.4 | −278.8 | −156.9 | −69.5 | −135.0 | −101.4 | −67.4 | −146.8 |
| Shareholders’ equity | 111.1 | 149.4 | 226.0 | 268.6 | 247.8 | 377.0 | 329.5 | 402.2 | 436.1 | 379.2 |
| Debt to equity | 5.28 | 3.07 | 1.60 | 1.10 | 0.93 | 0.33 | 0.51 | 0.31 | 0.29 | 0.45 |
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 | ||||||||||
| 36.2 | 52.0 | 47.3 | 17.2 | 73.6 | 54.5 | 34.2 | 23.1 | 57.3 | 24.5 | |
| 24.1 | 23.3 | 12.1 | 11.1 | 4.9 | 5.6 | 7.9 | 4.7 | 4.4 | 5.6 | |
| 35.5 | 34.7 | 32.2 | 17.5 | 12.0 | 18.7 | 17.6 | 13.5 | 8.9 | 8.8 | |
| 446.4 | 447.4 | 450.0 | 450.3 | 409.9 | 410.0 | 405.8 | 405.8 | 405.4 | 405.8 | |
| 978.9 | 893.5 | 868.7 | 886.9 | 865.6 | 883.3 | 828.3 | 806.9 | 841.6 | 800.4 | |
| Growth | −8.7% | −2.8% | +2.1% | −2.4% | +2.0% | −6.2% | −2.6% | +4.3% | −4.9% | |
| Liabilities | ||||||||||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | 0.0 | 5.8 | |
| 587.0 | 458.3 | 362.7 | 296.0 | 230.5 | 124.0 | 169.2 | 124.5 | 124.7 | 165.5 | |
| calc | 587.0 | 458.3 | 362.7 | 296.0 | 230.5 | 124.0 | 169.2 | 124.5 | 124.7 | 171.3 |
| 867.8 | 744.1 | 642.7 | 618.3 | 617.8 | 506.3 | 498.8 | 404.7 | 405.5 | 421.2 | |
| Equity | ||||||||||
| −0.8 | 8.9 | 94.3 | 131.9 | 105.5 | 251.4 | 353.9 | 436.1 | 528.5 | 560.9 | |
| 111.1 | 149.4 | 226.0 | 268.6 | 247.8 | 377.0 | 329.5 | 402.2 | 436.1 | 379.2 | |
| Growth | +34.5% | +51.3% | +18.8% | −7.7% | +52.1% | −12.6% | +22.1% | +8.4% | −13.0% | |
| Per share and net cash | ||||||||||
| calc | −550.8 | −406.3 | −315.4 | −278.8 | −156.9 | −69.5 | −135.0 | −101.4 | −67.4 | −146.8 |
| 32.6 | 33.8 | 34.1 | 34.2 | 33.3 | 33.0 | 28.9 | 29.1 | 28.7 | 25.6 | |
| calc | 3.41 | 4.41 | 6.63 | 7.85 | 7.44 | 11.42 | 11.40 | 13.82 | 15.20 | 14.81 |
Lines marked calc are worked out here from filed figures; point at one for how.