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 | 639.6 | 728.1 | 728.4 | 818.2 | 805.0 | 896.8 | 1,026.2 | 952.3 | 842.1 | 831.1 |
| Growth | +13.8% | +0.0% | +12.3% | −1.6% | +11.4% | +14.4% | −7.2% | −11.6% | −1.3% | |
| Operating income | 89.4 | 136.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 27.2 | 94.6 | 111.8 | 55.8 | 16.4 | n/a | n/a | n/a | n/a | n/a |
| Growth | +247.4% | +18.2% | −50.0% | −70.6% | ||||||
| EPS, diluted | 0.25 | 0.44 | 0.63 | 0.28 | 0.00 | 0.04 | −0.39 | −9.54 | −18.05 | −12.81 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 63.2% | 63.1% | 62.8% | 62.6% | 59.7% | 52.7% | 46.1% | 48.5% |
| Operating margin | 14.0% | 18.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 4.3% | 13.0% | 15.3% | 6.8% | 2.0% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 226.8 | 293.0 | 214.6 | 288.0 | 302.0 | 314.9 | 369.5 | 232.3 | 164.7 | 121.0 |
| Buybacks | 0.0 | 0.0 | −50.0 | 0.0 | −80.2 | −46.1 | −37.2 | −1.4 | 0.0 | 0.0 |
| Dividends paid | −117.8 | −158.5 | −157.0 | −157.8 | −155.0 | −154.6 | −145.4 | −55.0 | −15.4 | −0.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 83.0 | 78.9 | 53.7 | 46.2 | 113.7 | 96.6 | 255.8 | 100.4 | 63.3 | 138.4 |
| Total debt | 2,473.3 | 2,421.4 | 2,623.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −2,390.3 | −2,342.5 | −2,570.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 3,103.3 | 3,637.8 | 3,543.5 | 3,416.8 | 3,463.1 | 3,741.8 | 3,305.1 | 3,078.0 | 2,855.5 | 2,972.2 |
| Debt to equity | 0.80 | 0.67 | 0.74 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 639.6 | 728.1 | 728.4 | 818.2 | 805.0 | 896.8 | 1,026.2 | 952.3 | 842.1 | 831.1 | |
| Growth | +13.8% | +0.0% | +12.3% | −1.6% | +11.4% | +14.4% | −7.2% | −11.6% | −1.3% | |
| n/a | n/a | 460.7 | 516.7 | 505.2 | 561.0 | 612.4 | 501.8 | 388.0 | 403.4 | |
| Growth | +12.1% | −2.2% | +11.0% | +9.2% | −18.1% | −22.7% | +4.0% | |||
| 52.4 | 54.5 | 61.0 | 71.9 | 77.9 | 71.3 | 79.5 | 75.0 | 79.5 | 73.0 | |
| 89.4 | 136.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +52.8% | |||||||||
| n/a | n/a | n/a | n/a | n/a | 29.0 | −16.5 | −163.9 | −379.8 | −592.6 | |
| 0.0 | 0.0 | 0.0 | 0.0 | −1.0 | 0.0 | 0.0 | 6.8 | 1.6 | −0.3 | |
| 27.2 | 94.6 | 111.8 | 55.8 | 16.4 | n/a | n/a | n/a | n/a | n/a | |
| Growth | +247.4% | +18.2% | −50.0% | −70.6% | ||||||
| Per share | ||||||||||
| 0.26 | 0.44 | 0.63 | 0.28 | 0.00 | 0.04 | −0.39 | −9.54 | −18.05 | −12.81 | |
| 0.25 | 0.44 | 0.63 | 0.28 | 0.00 | 0.04 | −0.39 | −9.54 | −18.05 | −12.81 | |
| Growth | +76.0% | +43.2% | −55.6% | −100.0% | −1,075.0% | |||||
| 106.2 | 153.5 | 155.4 | 154.4 | 153.1 | 151.6 | 143.7 | 20.1 | 20.2 | 44.7 | |
| 110.4 | 153.9 | 155.7 | 156.6 | 153.2 | 151.9 | 143.7 | 20.1 | 20.2 | 44.7 | |
| Growth | +39.4% | +1.2% | +0.6% | −2.2% | −0.8% | −5.4% | −86.0% | +0.2% | +121.5% | |
† The diluted share count jumps at 2023 and 2025, 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.