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 | 473.9 | 515.4 | 567.3 | 549.3 | 234.5 | 361.9 | 675.7 | 736.1 | 731.8 | 729.5 |
| Growth | +8.7% | +10.1% | −3.2% | −57.3% | +54.4% | +86.7% | +8.9% | −0.6% | −0.3% | |
| Operating income | 132.3 | 127.1 | 125.2 | 119.4 | −109.4 | −33.3 | 67.8 | 58.8 | 103.5 | 65.7 |
| Net income | 107.8 | 99.2 | 90.9 | 82.6 | −143.3 | −65.6 | 1.2 | −28.1 | 38.9 | −11.7 |
| Growth | −8.0% | −8.4% | −9.1% | −273.5% | −2,410.3% | −130.0% | ||||
| EPS, diluted | 1.00 | 0.79 | n/a | 0.65 | −1.52 | −0.80 | −0.16 | −0.27 | 0.22 | −0.22 |
| Growth | −21.0% | −333.8% | −200.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 27.9% | 24.7% | 22.1% | 21.7% | −46.7% | −9.2% | 10.0% | 8.0% | 14.1% | 9.0% |
| Net margin | 22.7% | 19.3% | 16.0% | 15.0% | −61.1% | −18.1% | 0.2% | −3.8% | 5.3% | −1.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 136.7 | 147.8 | 161.7 | 148.5 | −42.1 | 66.1 | 169.6 | 153.6 | 166.3 | 149.0 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −15.4 |
| Dividends paid | n/a | n/a | n/a | n/a | −18.8 | 0.0 | −10.0 | −26.9 | −36.9 | −39.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 34.7 | 36.5 | 44.1 | 42.2 | 20.7 | 64.5 | 51.3 | 37.8 | 40.6 | 36.1 |
| Total debt | 652.4 | 868.2 | 958.7 | 1,016.2 | 1,094.7 | 1,069.8 | 1,451.8 | 1,430.7 | 1,396.7 | 1,394.0 |
| Net cash (debt) | −617.7 | −831.7 | −914.6 | −973.9 | −1,074.0 | −1,005.3 | −1,400.5 | −1,392.8 | −1,356.1 | −1,357.9 |
| Shareholders’ equity | 1,010.0 | 1,274.5 | 1,189.8 | 1,173.8 | 988.7 | 948.1 | 959.8 | 911.2 | 909.5 | 862.2 |
| Debt to equity | 0.65 | 0.68 | 0.81 | 0.87 | 1.11 | 1.13 | 1.51 | 1.57 | 1.54 | 1.62 |
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 | ||||||||||
| 34.7 | 36.5 | 44.1 | 42.2 | 20.7 | 64.5 | 51.3 | 37.8 | 40.6 | 36.1 | |
| 1,718.5 | 2,209.9 | 2,222.3 | 2,355.7 | 2,233.0 | 2,264.9 | 3,022.3 | 2,939.2 | 2,896.2 | 2,776.0 | |
| Growth | +28.6% | +0.6% | +6.0% | −5.2% | +1.4% | +33.4% | −2.7% | −1.5% | −4.2% | |
| Liabilities | ||||||||||
| 652.4 | 868.2 | 958.7 | 1,016.2 | 1,094.7 | 1,069.8 | 1,451.8 | 1,430.7 | 1,396.7 | 1,394.0 | |
| calc | 652.4 | 868.2 | 958.7 | 1,016.2 | 1,094.7 | 1,069.8 | 1,451.8 | 1,430.7 | 1,396.7 | 1,394.0 |
| 705.0 | 932.5 | 1,030.2 | 1,112.3 | 1,181.0 | 1,157.7 | 1,564.1 | 1,542.6 | 1,511.2 | 1,502.1 | |
| Equity | ||||||||||
| −1.4 | 9.2 | 4.8 | −2.3 | −179.0 | −262.6 | −288.2 | −339.8 | −347.0 | −405.6 | |
| 1,010.0 | 1,274.5 | 1,189.8 | 1,173.8 | 988.7 | 948.1 | 959.8 | 911.2 | 909.5 | 862.2 | |
| Growth | +26.2% | −6.6% | −1.4% | −15.8% | −4.1% | +1.2% | −5.1% | −0.2% | −5.2% | |
| Per share and net cash | ||||||||||
| calc | −617.7 | −831.7 | −914.6 | −973.9 | −1,074.0 | −1,005.3 | −1,400.5 | −1,392.8 | −1,356.1 | −1,357.9 |
| 93.5 | 104.3 | 104.8 | 105.2 | 105.7 | 106.3 | 106.9 | 107.6 | 108.4 | 108.8 | |
| calc | 10.80 | 12.22 | 11.36 | 11.16 | 9.35 | 8.92 | 8.98 | 8.47 | 8.39 | 7.92 |
Lines marked calc are worked out here from filed figures; point at one for how.