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 | 755.7 | 744.2 | 826.9 | 854.8 | 764.3 | 868.1 | 478.8 | 456.8 | 553.5 | 593.2 |
| Growth | −1.5% | +11.1% | +3.4% | −10.6% | +13.6% | −44.8% | −4.6% | +21.2% | +7.2% | |
| Operating income | 45.0 | 39.9 | 77.8 | 81.2 | 29.2 | 115.8 | 90.8 | 43.4 | 51.8 | 70.3 |
| Net income | −42.3 | 68.3 | 67.7 | 49.1 | 6.6 | 150.4 | −430.1 | 72.4 | −237.8 | 44.2 |
| Growth | −0.9% | −27.5% | −86.6% | +2,178.8% | −386.0% | −428.5% | ||||
| EPS, diluted | −0.47 | 0.75 | 0.74 | 0.53 | 0.07 | 1.59 | −4.63 | 0.79 | −2.64 | 0.50 |
| Growth | −1.3% | −28.4% | −86.8% | +2,171.4% | −391.2% | −434.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.1% | 38.4% | 39.0% | 38.4% | 35.5% | 41.4% | 47.4% | 44.6% | 42.4% | 43.2% |
| Operating margin | 6.0% | 5.4% | 9.4% | 9.5% | 3.8% | 13.3% | 19.0% | 9.5% | 9.4% | 11.9% |
| Net margin | −5.6% | 9.2% | 8.2% | 5.7% | 0.9% | 17.3% | −89.8% | 15.8% | −43.0% | 7.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Capital expenditure | −38.7 | −51.6 | −80.1 | −41.2 | −31.9 | −48.6 | −32.1 | −16.9 | −13.6 | −32.1 |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −16.2 | −44.5 | −44.0 | −47.5 | −53.7 | −65.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 63.4 | 111.7 | 73.5 | 78.4 | 147.8 | 68.9 | 48.2 | 87.3 | 130.1 | 54.2 |
| Total debt | 298.2 | 192.6 | 158.1 | 156.8 | 165.1 | 70.0 | 45.0 | 271.2 | 202.5 | 114.0 |
| Net cash (debt) | −234.8 | −80.9 | −84.6 | −78.4 | −17.3 | −1.1 | 3.2 | −183.9 | −72.4 | −59.8 |
| Shareholders’ equity | 1,008.4 | 1,132.1 | 1,211.6 | 1,288.5 | 1,303.5 | 1,459.5 | 992.9 | 1,034.1 | 756.0 | 775.8 |
| Debt to equity | 0.30 | 0.17 | 0.13 | 0.12 | 0.13 | 0.05 | 0.05 | 0.26 | 0.27 | 0.15 |
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 | ||||||||||
| 63.4 | 111.7 | 73.5 | 78.4 | 147.8 | 68.9 | 48.2 | 87.3 | 130.1 | 54.2 | |
| 126.4 | 137.7 | 140.3 | 159.6 | 131.4 | 146.6 | 134.7 | 90.7 | 105.0 | 102.8 | |
| 90.8 | 125.6 | 140.1 | 141.8 | 130.1 | 153.1 | 169.5 | 127.0 | 118.0 | 124.6 | |
| 172.9 | 183.0 | 211.7 | 206.5 | 191.5 | 200.8 | 161.8 | 143.0 | 130.1 | 140.2 | |
| 871.6 | 884.9 | 887.9 | 909.9 | 910.0 | 941.3 | 200.9 | 270.5 | 269.8 | 270.3 | |
| 1,515.0 | 1,549.8 | 1,547.9 | 1,654.6 | 1,654.9 | 1,731.6 | 1,183.9 | 1,462.8 | 1,118.2 | 1,051.1 | |
| Growth | +2.3% | −0.1% | +6.9% | +0.0% | +4.6% | −31.6% | +23.6% | −23.6% | −6.0% | |
| Liabilities | ||||||||||
| 9.7 | 0.0 | 0.0 | 0.0 | 165.1 | 0.0 | 0.0 | 47.1 | 68.5 | 0.0 | |
| 288.5 | 192.6 | 158.1 | 156.8 | 0.0 | 70.0 | 45.0 | 224.1 | 134.0 | 114.0 | |
| calc | 298.2 | 192.6 | 158.1 | 156.8 | 165.1 | 70.0 | 45.0 | 271.2 | 202.5 | 114.0 |
| Equity | ||||||||||
| −360.2 | −291.9 | −224.2 | −175.1 | −168.5 | −18.1 | −448.2 | −375.8 | −613.6 | −569.4 | |
| 1,008.4 | 1,132.1 | 1,211.6 | 1,288.5 | 1,303.5 | 1,459.5 | 992.9 | 1,034.1 | 756.0 | 775.8 | |
| Growth | +12.3% | +7.0% | +6.3% | +1.2% | +12.0% | −32.0% | +4.1% | −26.9% | +2.6% | |
| Per share and net cash | ||||||||||
| calc | −234.8 | −80.9 | −84.6 | −78.4 | −17.3 | −1.1 | 3.2 | −183.9 | −72.4 | −59.8 |
| 88.7 | 89.5 | 90.2 | 91.7 | 91.6 | 91.9 | 91.1 | 89.1 | 87.4 | 84.9 | |
| calc | 11.36 | 12.65 | 13.43 | 14.05 | 14.23 | 15.88 | 10.90 | 11.61 | 8.65 | 9.14 |
Lines marked calc are worked out here from filed figures; point at one for how.