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 | 242.7 | 251.8 | 242.7 | 226.5 | 197.8 | 212.0 | 236.7 | 258.7 | 274.0 | 299.2 |
| Growth | +3.8% | −3.6% | −6.7% | −12.7% | +7.2% | +11.7% | +9.3% | +5.9% | +9.2% | |
| Operating income | 27.6 | 16.7 | 47.1 | 36.4 | −28.4 | −8.1 | 17.0 | −30.5 | −33.3 | 60.0 |
| Net income | 252.7 | 61.8 | 83.8 | 38.4 | −10.2 | −5.4 | 52.2 | 5.3 | 13.7 | 111.4 |
| Growth | −75.5% | +35.7% | −54.2% | −126.5% | −89.9% | +159.2% | +715.8% | |||
| EPS, diluted | n/a | n/a | n/a | 0.53 | −0.14 | −0.08 | 0.77 | 0.08 | 0.19 | 1.42 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.4% | 6.6% | 19.4% | 16.1% | −14.3% | −3.8% | 7.2% | −11.8% | −12.2% | 20.1% |
| Net margin | 104.1% | 24.5% | 34.6% | 17.0% | −5.1% | −2.5% | 22.1% | 2.0% | 5.0% | 37.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 133.2 | 118.2 | 124.7 | 106.0 | 94.2 | 90.0 | 125.8 | 129.6 | 136.9 | 155.4 |
| Buybacks | n/a | 0.0 | 0.0 | −20.4 | −5.2 | −116.4 | 0.0 | 0.0 | n/a | n/a |
| Dividends paid | −98.6 | −53.4 | −54.2 | −53.3 | −54.2 | −55.6 | −55.3 | −57.5 | −62.8 | −72.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 397.3 | 162.7 | 260.1 | 255.1 | 222.6 | 44.9 | 137.8 | 99.8 | 91.2 | 40.5 |
| Total debt | 434.7 | n/a | n/a | n/a | n/a | 533.1 | 754.6 | 814.6 | 740.4 | 822.6 |
| Net cash (debt) | −37.5 | n/a | n/a | n/a | n/a | −488.2 | −616.8 | −714.8 | −649.2 | −782.1 |
| Shareholders’ equity | 1,949.5 | 1,905.7 | 1,852.3 | 1,819.6 | 1,738.9 | 1,571.6 | 1,603.9 | 1,554.0 | 1,760.0 | 1,794.3 |
| Debt to equity | 0.22 | n/a | n/a | n/a | n/a | 0.34 | 0.47 | 0.52 | 0.42 | 0.46 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 133.2 | 118.2 | 124.7 | 106.0 | 94.2 | 90.0 | 125.8 | 129.6 | 136.9 | 155.4 | |
| Growth | −11.3% | +5.5% | −15.0% | −11.2% | −4.5% | +39.8% | +3.0% | +5.6% | +13.5% | |
| 116.4 | 95.3 | 100.6 | 97.4 | 87.8 | 87.1 | 95.0 | 113.4 | 113.9 | 128.5 | |
| Investment | ||||||||||
| 1,078.7 | −209.1 | 175.4 | −41.8 | −49.1 | −64.7 | −144.5 | −79.7 | −240.5 | −144.9 | |
| Financing | ||||||||||
| −1,013.1 | −159.4 | −207.1 | −68.3 | −82.1 | −204.2 | 111.6 | −87.9 | 95.1 | −61.2 | |
| −98.6 | −53.4 | −54.2 | −53.3 | −54.2 | −55.6 | −55.3 | −57.5 | −62.8 | −72.8 | |
| n/a | 0.0 | 0.0 | −20.4 | −5.2 | −116.4 | 0.0 | 0.0 | n/a | n/a | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.