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 | 354.1 | 358.8 | 354.2 | 315.2 | 266.6 | 373.3 | 802.0 | 821.3 | 837.5 | 844.4 |
| Growth | +1.3% | −1.3% | −11.0% | −15.4% | +40.0% | +114.8% | +2.4% | +2.0% | +0.8% | |
| Operating income | 69.7 | 79.9 | 21.0 | 71.8 | 35.0 | −21.5 | 91.7 | 152.2 | 111.4 | n/a |
| Net income | 1.2 | 11.9 | −46.6 | −0.5 | −16.2 | −80.8 | −12.6 | 47.5 | 4.1 | 298.7 |
| Growth | +903.7% | −492.2% | −91.4% | +7,236.4% | ||||||
| EPS, diluted | 0.01 | 0.14 | −0.56 | −0.01 | −0.19 | −0.73 | −0.06 | 0.22 | 0.02 | 1.37 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.7% | 22.3% | 5.9% | 22.8% | 13.1% | −5.8% | 11.4% | 18.5% | 13.3% | n/a |
| Net margin | 0.3% | 3.3% | −13.1% | −0.2% | −6.1% | −21.6% | −1.6% | 5.8% | 0.5% | 35.4% |
| Free cash flow margin | 17.2% | 22.9% | 26.8% | 26.9% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 155.4 | 154.6 | 154.4 | 138.0 | 95.5 | 100.4 | 379.3 | 394.6 | 419.0 | 429.7 |
| Capital expenditure | −94.6 | −72.4 | −59.3 | −53.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 60.8 | 82.2 | 95.1 | 84.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +35.3% | +15.7% | −10.9% | |||||||
| Buybacks | −1.1 | −0.8 | −0.4 | −0.5 | −1.3 | −15.0 | −1.5 | −0.8 | −0.9 | −1.3 |
| Dividends paid | −94.7 | −101.1 | −106.3 | −133.3 | −38.1 | −57.8 | −179.6 | −210.5 | −221.8 | −236.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.9 | 24.1 | 35.4 | 31.3 | 43.6 | 93.2 | 115.8 | 36.4 | 128.1 | 36.8 |
| Total debt | 1,731.1 | 1,699.2 | 1,543.3 | 1,146.6 | 1,170.8 | 3,150.8 | 3,010.3 | 2,829.2 | 3,226.9 | 3,025.5 |
| Net cash (debt) | −1,711.2 | −1,675.2 | −1,507.9 | −1,115.2 | −1,127.1 | −3,057.6 | −2,894.5 | −2,792.8 | −3,098.9 | −2,988.7 |
| Shareholders’ equity | 1,643.6 | 1,565.4 | 1,412.7 | 1,289.0 | 1,230.7 | 3,922.0 | 3,766.5 | 3,568.1 | 3,312.1 | 3,073.6 |
| Debt to equity | 1.05 | 1.09 | 1.09 | 0.89 | 0.95 | 0.80 | 0.80 | 0.79 | 0.97 | 0.98 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 354.1 | 358.8 | 354.2 | 315.2 | 266.6 | 373.3 | 802.0 | 821.3 | 837.5 | 844.4 | |
| Growth | +1.3% | −1.3% | −11.0% | −15.4% | +40.0% | +114.8% | +2.4% | +2.0% | +0.8% | |
| 20.6 | 21.7 | 21.3 | 28.2 | 30.8 | 34.0 | 54.9 | 56.1 | 52.6 | 55.5 | |
| 69.7 | 79.9 | 21.0 | 71.8 | 35.0 | −21.5 | 91.7 | 152.2 | 111.4 | n/a | |
| Growth | +14.7% | −73.7% | +241.2% | −51.2% | −161.5% | +66.1% | −26.8% | |||
| 0.8 | −0.1 | −0.2 | −0.3 | −0.7 | −0.3 | 0.0 | 0.5 | 0.1 | 0.5 | |
| 1.2 | 11.9 | −46.6 | −0.5 | −16.2 | −80.8 | −12.6 | 47.5 | 4.1 | 298.7 | |
| Growth | +903.7% | −492.2% | −91.4% | +7,236.4% | ||||||
| Per share | ||||||||||
| 0.01 | 0.14 | −0.56 | −0.01 | −0.19 | −0.73 | −0.06 | 0.22 | 0.02 | 1.37 | |
| 0.01 | 0.14 | −0.56 | −0.01 | −0.19 | −0.73 | −0.06 | 0.22 | 0.02 | 1.37 | |
| Growth | +1,300.0% | −500.0% | −90.9% | +6,750.0% | ||||||
| 83.4 | 83.6 | 83.7 | 83.9 | 84.1 | 110.6 | 219.1 | 219.3 | 219.6 | 218.3 | |
| 83.5 | 83.7 | 83.7 | 83.9 | 84.1 | 110.6 | 219.1 | 219.7 | 219.7 | 218.4 | |
| Growth | +0.3% | +0.0% | +0.3% | +0.3% | +31.5% | +98.0% | +0.3% | −0.0% | −0.6% | |
† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.