Closing prices at the end of each trading day, from 18 Jul 2017. 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 | 478.5 | 543.0 | 644.2 | 647.8 | 602.7 | 634.4 | 605.8 | 604.2 | 547.3 | 498.6 |
| Growth | +13.5% | +18.6% | +0.6% | −7.0% | +5.2% | −4.5% | −0.3% | −9.4% | −8.9% | |
| Operating income | 112.8 | −52.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 62.0 | −71.8 | 39.9 | 65.6 | −62.3 | −79.3 | 85.4 | −80.0 | −143.5 | −139.1 |
| Growth | −215.8% | +64.2% | −195.0% | −193.7% | ||||||
| EPS, diluted | 0.62 | −0.70 | 0.31 | 0.48 | −0.49 | −0.63 | 0.70 | −0.78 | −1.65 | −2.09 |
| Growth | −212.9% | +54.8% | −202.1% | −211.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 23.6% | −9.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 13.0% | −13.2% | 6.2% | 10.1% | −10.3% | −12.5% | 14.1% | −13.2% | −26.2% | −27.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 159.5 | 74.2 | 188.2 | 174.0 | 169.0 | 217.6 | 178.0 | 183.4 | 129.4 | 73.3 |
| Buybacks | n/a | n/a | n/a | n/a | −104.8 | −157.7 | −361.0 | −335.3 | −170.8 | −443.7 |
| Dividends paid | 0.0 | −26.5 | −107.4 | −129.8 | −120.0 | −118.1 | −107.7 | −94.0 | −62.0 | −48.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.0 | 316.7 | 260.6 | 126.4 | 225.6 | 264.4 | 241.1 | 164.8 | 145.8 | 75.3 |
| Total debt | 1,165.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1,136.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 2,121.7 | 2,970.6 | 2,987.1 | 3,386.5 | 3,206.0 | 2,915.9 | 2,681.9 | 2,222.9 | 1,809.1 | 1,157.6 |
| Debt to equity | 0.55 | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 159.5 | 74.2 | 188.2 | 174.0 | 169.0 | 217.6 | 178.0 | 183.4 | 129.4 | 73.3 | |
| Growth | −53.5% | +153.7% | −7.5% | −2.9% | +28.8% | −18.2% | +3.0% | −29.4% | −43.4% | |
| 135.1 | 164.6 | 215.7 | 195.8 | 225.6 | 240.5 | 217.8 | 215.6 | 215.0 | 197.5 | |
| Investment | ||||||||||
| −258.8 | −7.7 | 66.3 | −240.7 | −167.7 | −368.7 | 524.0 | −98.2 | 144.2 | 357.3 | |
| Financing | ||||||||||
| 51.1 | 239.8 | −193.5 | −190.3 | 119.5 | 189.9 | −730.1 | −158.8 | −290.8 | −510.5 | |
| 0.0 | −26.5 | −107.4 | −129.8 | −120.0 | −118.1 | −107.7 | −94.0 | −62.0 | −48.4 | |
| n/a | n/a | n/a | n/a | −104.8 | −157.7 | −361.0 | −335.3 | −170.8 | −443.7 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.