Closing prices at the end of each trading day, from 13 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 | 802.9 | 685.2 | 723.6 | 671.8 | 887.3 | 1,547.1 | 1,201.3 | 945.4 | 906.8 | 832.2 |
| Growth | −14.7% | +5.6% | −7.2% | +32.1% | +74.4% | −22.3% | −21.3% | −4.1% | −8.2% | |
| Operating income | 59.2 | 8.2 | 3.4 | −18.3 | 57.9 | 545.0 | 257.6 | 43.2 | 68.2 | 44.1 |
| Net income | 50.9 | 27.7 | 8.6 | −13.6 | 47.1 | 436.9 | 237.0 | 50.6 | 79.8 | 43.9 |
| Growth | −45.6% | −69.0% | −258.9% | +826.9% | −45.8% | −78.6% | +57.6% | −44.9% | ||
| EPS, diluted | 0.15 | 0.08 | 0.02 | −0.04 | 0.14 | 1.25 | 0.68 | 0.14 | 0.23 | 0.13 |
| Growth | −46.7% | −75.0% | −300.0% | +792.9% | −45.6% | −79.4% | +64.3% | −43.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.4% | 1.2% | 0.5% | −2.7% | 6.5% | 35.2% | 21.4% | 4.6% | 7.5% | 5.3% |
| Net margin | 6.3% | 4.0% | 1.2% | −2.0% | 5.3% | 28.2% | 19.7% | 5.4% | 8.8% | 5.3% |
| Free cash flow margin | 9.6% | −1.4% | −6.3% | −5.7% | 10.9% | 24.6% | 5.9% | 13.7% | 11.3% | 14.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 84.7 | 29.4 | 4.0 | 7.7 | 102.6 | 388.3 | 82.9 | 152.8 | 116.0 | 140.0 |
| Capital expenditure | −7.9 | −39.3 | −49.7 | −45.9 | −5.8 | −7.6 | −11.8 | −23.4 | −13.1 | −20.1 |
| Free cash flow | 76.8 | −9.9 | −45.7 | −38.3 | 96.8 | 380.7 | 71.1 | 129.5 | 102.9 | 119.9 |
| Growth | −112.9% | +293.2% | −81.3% | +82.1% | −20.5% | +16.5% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −0.8 | −4.5 |
| Dividends paid | −22.3 | −41.3 | −17.2 | 0.0 | −0.0 | −47.4 | −217.9 | −83.7 | −50.7 | −64.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 184.5 | 138.0 | 106.4 | 101.1 | 184.9 | 336.0 | 221.6 | 191.7 | 218.1 | 257.5 |
| Shareholders’ equity | 467.7 | 456.6 | 446.5 | 433.0 | 480.2 | 869.7 | 892.6 | 856.8 | 890.1 | 893.4 |
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 | ||||||||||
| 184.5 | 138.0 | 106.4 | 101.1 | 184.9 | 336.0 | 221.6 | 191.7 | 218.1 | 257.5 | |
| 191.0 | 187.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 149.7 | 135.2 | 162.6 | 143.8 | 108.7 | 198.6 | 370.9 | 217.3 | 158.7 | 152.7 | |
| 48.2 | 86.7 | 111.1 | 138.9 | 132.1 | 133.2 | 126.1 | 130.1 | 121.3 | 120.0 | |
| 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | |
| 802.2 | 803.2 | 836.7 | 818.5 | 909.8 | 1,603.2 | 1,701.8 | 1,643.4 | 1,639.5 | 1,735.0 | |
| Growth | +0.1% | +4.2% | −2.2% | +11.2% | +76.2% | +6.1% | −3.4% | −0.2% | +5.8% | |
| Liabilities | ||||||||||
| 335.1 | 349.6 | 394.4 | 387.2 | 424.6 | 731.2 | 807.9 | 779.7 | 743.2 | 832.9 | |
| Equity | ||||||||||
| 266.8 | 253.2 | 244.2 | 230.5 | 272.9 | 660.3 | 679.1 | 640.4 | 664.6 | 643.6 | |
| 467.7 | 456.6 | 446.5 | 433.0 | 480.2 | 869.7 | 892.6 | 856.8 | 890.1 | 893.4 | |
| Growth | −2.4% | −2.2% | −3.0% | +10.9% | +81.1% | +2.6% | −4.0% | +3.9% | +0.4% | |
| Per share and net cash | ||||||||||
| 344.0 | 344.2 | 344.3 | 344.4 | 347.5 | 348.6 | 348.8 | 349.4 | 349.8 | 348.9 | |
| calc | 1.36 | 1.33 | 1.30 | 1.26 | 1.38 | 2.49 | 2.56 | 2.45 | 2.54 | 2.56 |
Lines marked calc are worked out here from filed figures; point at one for how.