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 | 839.9 | 982.1 | 1,041.3 | 1,022.8 | 1,074.4 | 930.7 | 1,636.9 | 2,026.0 | 1,981.1 | 1,987.0 |
| Growth | +16.9% | +6.0% | −1.8% | +5.0% | −13.4% | +75.9% | +23.8% | −2.2% | +0.3% | |
| Operating income | 110.0 | 128.3 | 135.0 | 134.0 | 128.8 | −16.2 | −40.2 | −413.9 | 6.3 | −384.4 |
| Net income | 82.8 | 34.5 | 94.5 | 85.8 | 83.8 | 88.9 | −6.6 | −309.5 | −48.7 | −337.4 |
| Growth | −58.3% | +173.9% | −9.2% | −2.3% | +6.1% | −107.4% | ||||
| EPS, diluted | 2.70 | 1.12 | 3.06 | 2.76 | 2.66 | 2.80 | −0.18 | −5.69 | −0.90 | −6.19 |
| Growth | −58.5% | +173.2% | −9.8% | −3.6% | +5.3% | −106.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.7% | 28.9% | 26.7% | 28.4% | 28.7% | 19.7% | 18.7% | 17.6% | 18.4% | 18.3% |
| Operating margin | 13.1% | 13.1% | 13.0% | 13.1% | 12.0% | −1.7% | −2.5% | −20.4% | 0.3% | −19.3% |
| Net margin | 9.9% | 3.5% | 9.1% | 8.4% | 7.8% | 9.6% | −0.4% | −15.3% | −2.5% | −17.0% |
| Free cash flow margin | 12.1% | 9.6% | 10.8% | 12.9% | 12.2% | 4.1% | 9.6% | 2.0% | 2.0% | 4.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 129.7 | 131.0 | 139.1 | 160.3 | 161.6 | 58.0 | 202.2 | 106.6 | 94.8 | 133.8 |
| Capital expenditure | −27.8 | −37.2 | −27.0 | −28.6 | −30.1 | −19.4 | −45.6 | −66.0 | −55.0 | −40.0 |
| Free cash flow | 101.9 | 93.8 | 112.1 | 131.7 | 131.5 | 38.6 | 156.6 | 40.6 | 39.8 | 93.8 |
| Growth | −7.9% | +19.5% | +17.5% | −0.2% | −70.6% | +305.7% | −74.1% | −2.0% | +135.7% | |
| Buybacks | −0.7 | −1.2 | −3.0 | −0.9 | −1.0 | −3.4 | −6.9 | −10.6 | n/a | n/a |
| Dividends paid | −49.4 | −51.9 | −53.2 | −54.4 | −55.0 | −55.3 | −72.2 | −55.3 | −21.6 | −22.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 107.4 | 106.9 | 93.8 | 103.0 | 54.7 | 71.2 | 101.1 | 120.2 | 94.3 | 84.2 |
| Total debt | 440.4 | 684.2 | 622.1 | 542.7 | 593.3 | 1,267.5 | 1,690.0 | 1,104.6 | 1,089.3 | 1,018.2 |
| Net cash (debt) | −333.0 | −577.3 | −528.3 | −439.7 | −538.6 | −1,196.3 | −1,588.9 | −984.4 | −995.0 | −934.0 |
| Shareholders’ equity | 508.3 | 546.7 | 557.9 | 597.7 | 649.6 | 682.2 | 1,179.3 | 949.1 | 858.5 | 498.7 |
| Debt to equity | 0.87 | 1.25 | 1.12 | 0.91 | 0.91 | 1.86 | 1.43 | 1.16 | 1.27 | 2.04 |
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 | ||||||||||
| 107.4 | 106.9 | 93.8 | 103.0 | 54.7 | 71.2 | 101.1 | 120.2 | 94.3 | 84.2 | |
| 115.1 | 149.4 | 154.6 | 143.2 | 148.5 | 238.0 | 178.2 | 176.5 | 162.4 | 180.9 | |
| 119.4 | 155.2 | 151.5 | 161.4 | 179.7 | 259.5 | 414.6 | 352.9 | 355.1 | 329.1 | |
| 307.4 | 361.9 | 340.3 | 330.3 | 339.0 | 461.7 | 691.5 | 672.5 | 620.3 | 609.1 | |
| 229.5 | 341.3 | 338.1 | 337.4 | 403.7 | 645.0 | 844.2 | 474.1 | 465.6 | 57.6 | |
| 1,173.7 | 1,542.5 | 1,466.5 | 1,471.7 | 1,584.9 | 2,420.3 | 3,669.2 | 2,642.4 | 2,447.9 | 2,051.6 | |
| Growth | +31.4% | −4.9% | +0.4% | +7.7% | +52.7% | +51.6% | −28.0% | −7.4% | −16.2% | |
| Liabilities | ||||||||||
| 3.0 | 5.1 | 3.3 | 1.9 | 2.8 | 2.7 | 33.6 | 2.8 | 2.6 | 2.9 | |
| 437.4 | 679.1 | 618.8 | 540.8 | 590.5 | 1,264.8 | 1,656.4 | 1,101.8 | 1,086.7 | 1,015.3 | |
| calc | 440.4 | 684.2 | 622.1 | 542.7 | 593.3 | 1,267.5 | 1,690.0 | 1,104.6 | 1,089.3 | 1,018.2 |
| 665.4 | 995.8 | 908.6 | 874.0 | 935.3 | 1,738.1 | 2,489.9 | 1,693.3 | 1,589.4 | 1,552.9 | |
| Equity | ||||||||||
| 585.3 | 566.7 | 608.2 | 638.4 | 666.2 | 696.4 | 610.7 | 235.0 | 164.3 | −195.8 | |
| 508.3 | 546.7 | 557.9 | 597.7 | 649.6 | 682.2 | 1,179.3 | 949.1 | 858.5 | 498.7 | |
| Growth | +7.6% | +2.0% | +7.1% | +8.7% | +5.0% | +72.9% | −19.5% | −9.5% | −41.9% | |
| Per share and net cash | ||||||||||
| calc | −333.0 | −577.3 | −528.3 | −439.7 | −538.6 | −1,196.3 | −1,588.9 | −984.4 | −995.0 | −934.0 |
| 30.5 | 30.7 | 30.8 | 30.9 | 31.3 | 31.4 | 54.9 | 54.2 | 54.3 | 54.7 | |
| calc | 16.64 | 17.80 | 18.13 | 19.35 | 20.74 | 21.69 | 21.47 | 17.51 | 15.80 | 9.12 |
Lines marked calc are worked out here from filed figures; point at one for how.