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.
Revenue and profit
What the business sells, and what is left of it. Point at a year for the detail.
RevenueOperating incomeNet income
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%
Margins
How much of each dollar of revenue it keeps. Point at a year for the detail.
Gross marginOperating marginNet margin
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%
Cash flow
The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Capital expenditure
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
Balance sheet
What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
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.
Financial statements FY2025 · 10-K
Cash flow
In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year
FY201631 Dec 2016
FY201731 Dec 2017
FY201831 Dec 2018
FY201931 Dec 2019
FY202031 Dec 2020
FY202131 Dec 2021
FY202231 Dec 2022
FY202331 Dec 2023
FY202431 Dec 2024
FY202531 Dec 2025
Depreciation & amortisationUSD millions
73.7
57.3
52.4
54.4
60.6
62.5
53.9
46.5
50.3
36.3
Operations
73.7
57.3
52.4
54.4
60.6
62.5
53.9
46.5
50.3
36.3
Investment
−38.7
−51.6
−80.1
−41.2
−31.9
−48.6
−32.1
−16.9
−13.6
−32.1
5.9
69.5
−88.0
−110.5
−35.1
−129.6
−32.7
−141.6
45.2
−31.6
Financing
−109.9
−117.9
−48.6
−8.5
−23.9
−131.4
−73.2
58.2
−132.0
−158.9
n/a
n/a
0.0
0.0
−16.2
−44.5
−44.0
−47.5
−53.7
−65.0
Capital expenditure, dividends and buybacks are shown as money out, so negative.