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 | 827.4 | 973.4 | 1,020.1 | 847.1 | 672.1 | 882.4 | 1,018.9 | 798.0 | 707.6 | 716.1 |
| Growth | +17.6% | +4.8% | −17.0% | −20.7% | +31.3% | +15.5% | −21.7% | −11.3% | +1.2% | |
| Operating income | 72.7 | 45.6 | 45.1 | 58.1 | 46.5 | 57.3 | 51.3 | 66.7 | 57.3 | 48.9 |
| Net income | 31.7 | 19.9 | 55.7 | −174.9 | −6.8 | −0.2 | −10.3 | −4.5 | −5.2 | −14.7 |
| Growth | −37.1% | +179.4% | −414.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 8.8% | 4.7% | 4.4% | 6.9% | 6.9% | 6.5% | 5.0% | 8.4% | 8.1% | 6.8% |
| Net margin | 3.8% | 2.0% | 5.5% | −20.7% | −1.0% | −0.0% | −1.0% | −0.6% | −0.7% | −2.1% |
| Free cash flow margin | 8.5% | 2.8% | 6.8% | 5.3% | 5.4% | 2.2% | −1.1% | 12.9% | 0.9% | 3.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 110.8 | 69.1 | 105.0 | 75.8 | 64.8 | 35.7 | 16.1 | 137.5 | 48.4 | 46.1 |
| Capital expenditure | −40.5 | −41.9 | −35.3 | −30.6 | −28.6 | −16.1 | −27.2 | −34.3 | −42.0 | −24.8 |
| Free cash flow | 70.4 | 27.2 | 69.8 | 45.2 | 36.2 | 19.7 | −11.1 | 103.2 | 6.3 | 21.4 |
| Growth | −61.4% | +157.0% | −35.2% | −20.0% | −45.6% | −156.4% | −93.9% | +236.7% | ||
| Buybacks | −0.3 | −0.0 | −0.3 | −0.4 | −0.0 | −0.0 | 0.0 | 0.0 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 0.2 | 2.9 | 5.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 |
| Total debt | 808.1 | 812.6 | 656.5 | 569.8 | 513.4 | 498.9 | 512.9 | 421.2 | 437.6 | 428.0 |
| Net cash (debt) | −808.1 | −812.6 | −656.2 | −566.9 | −508.4 | −498.8 | −512.8 | −421.1 | −437.6 | −428.0 |
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 | ||||||||||
| 0.0 | 0.0 | 0.2 | 2.9 | 5.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | |
| 82.6 | 97.3 | 84.3 | 62.5 | 54.1 | 62.1 | 109.8 | 43.8 | 51.7 | 50.2 | |
| 845.7 | 831.9 | 447.8 | 417.2 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 17.3 | 17.3 | 17.8 | 17.7 | 16.8 | 16.8 | 16.7 | 16.7 | 16.7 | 16.7 | |
| 1,246.4 | 1,253.5 | 1,073.6 | 667.2 | 579.6 | 579.9 | 598.9 | 509.4 | 538.5 | 522.4 | |
| Growth | +0.6% | −14.3% | −37.9% | −13.1% | +0.0% | +3.3% | −14.9% | +5.7% | −3.0% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.0 | 0.0 | 28.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 808.1 | 812.6 | 656.5 | 569.8 | 484.6 | 498.9 | 512.9 | 421.2 | 437.6 | 428.0 | |
| calc | 808.1 | 812.6 | 656.5 | 569.8 | 513.4 | 498.9 | 512.9 | 421.2 | 437.6 | 428.0 |
| 934.4 | 955.3 | 785.2 | 703.4 | 626.5 | 627.9 | 658.3 | 574.0 | 608.9 | 608.2 | |
| Per share and net cash | ||||||||||
| calc | −808.1 | −812.6 | −656.2 | −566.9 | −508.4 | −498.8 | −512.8 | −421.1 | −437.6 | −428.0 |
| 35.5 | 38.4 | 39.0 | 38.9 | 38.9 | 38.8 | 38.9 | 39.0 | 39.1 | 39.1 | |
Lines marked calc are worked out here from filed figures; point at one for how.