Closing prices at the end of each trading day, from 13 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 | 357.5 | 297.1 | 289.0 | 317.2 | 354.6 | 191.1 | 339.3 | 391.7 | 349.7 | 291.7 |
| Growth | −16.9% | −2.7% | +9.8% | +11.8% | −46.1% | +77.6% | +15.4% | −10.7% | −16.6% | |
| Operating income | 53.3 | −175.7 | −38.6 | 32.0 | 81.2 | −144.5 | 41.9 | 127.9 | 77.3 | 46.3 |
| Net income | −4.5 | −205.0 | −95.3 | −10.4 | 50.0 | −171.3 | 15.1 | 98.7 | 46.6 | 12.3 |
| Growth | −442.4% | +553.7% | −52.7% | −73.7% | ||||||
| EPS, diluted | −0.05 | −1.97 | −0.67 | −0.07 | 0.34 | −1.05 | 0.07 | 0.47 | 0.22 | 0.06 |
| Growth | −408.8% | +571.4% | −53.2% | −72.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.9% | −59.1% | −13.4% | 10.1% | 22.9% | −75.6% | 12.3% | 32.7% | 22.1% | 15.9% |
| Net margin | −1.2% | −69.0% | −33.0% | −3.3% | 14.1% | −89.7% | 4.5% | 25.2% | 13.3% | 4.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 127.8 | 31.7 | −16.1 | 52.9 | 110.9 | −44.5 | 24.1 | 139.4 | 128.2 | 19.8 |
| Dividends paid | −125.7 | −54.2 | −9.9 | −14.3 | −67.2 | −9.7 | −22.7 | −89.8 | −87.7 | −84.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 82.2 | 58.4 | 49.3 | 48.8 | 57.8 | 34.7 | 59.6 | 31.1 | 39.2 | 45.9 |
| Total debt | 442.8 | 388.9 | 436.5 | 398.9 | 356.7 | 321.0 | 306.0 | 301.6 | 269.7 | 424.1 |
| Net cash (debt) | −360.7 | −330.5 | −387.2 | −350.1 | −298.9 | −286.2 | −246.5 | −270.5 | −230.5 | −378.3 |
| Shareholders’ equity | 871.0 | 711.1 | 602.0 | 595.4 | 599.1 | 498.2 | 540.0 | 538.3 | 508.8 | 445.5 |
| Debt to equity | 0.51 | 0.55 | 0.73 | 0.67 | 0.60 | 0.64 | 0.57 | 0.56 | 0.53 | 0.95 |
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 | ||||||||||
| 82.2 | 58.4 | 49.3 | 48.8 | 57.8 | 34.7 | 59.6 | 31.1 | 39.2 | 45.9 | |
| n/a | n/a | n/a | n/a | n/a | 9.4 | 20.5 | 26.3 | 16.2 | 19.0 | |
| 20.9 | 23.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.8 | 0.7 | 1.0 | 0.7 | n/a | |
| 19.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1,349.9 | 1,141.1 | 1,071.1 | 1,030.9 | 974.3 | 851.2 | 879.9 | 879.2 | 817.6 | 902.2 | |
| Growth | −15.5% | −6.1% | −3.8% | −5.5% | −12.6% | +3.4% | −0.1% | −7.0% | +10.3% | |
| Liabilities | ||||||||||
| n/a | 0.0 | 18.7 | 23.5 | 22.1 | 37.5 | 39.7 | 31.9 | 21.6 | 35.4 | |
| 442.8 | 388.9 | 417.8 | 375.4 | 334.6 | 283.4 | 266.3 | 269.7 | 248.1 | 388.7 | |
| calc | 442.8 | 388.9 | 436.5 | 398.9 | 356.7 | 321.0 | 306.0 | 301.6 | 269.7 | 424.1 |
| Equity | ||||||||||
| −4.5 | −209.4 | −308.8 | −10.4 | 0.0 | −171.3 | −156.2 | −57.5 | −10.9 | 1.4 | |
| 871.0 | 711.1 | 602.0 | 595.4 | 599.1 | 498.2 | 540.0 | 538.3 | 508.8 | 445.5 | |
| Growth | −18.4% | −15.3% | −1.1% | +0.6% | −16.8% | +8.4% | −0.3% | −5.5% | −12.4% | |
| Per share and net cash | ||||||||||
| calc | −360.7 | −330.5 | −387.2 | −350.1 | −298.9 | −286.2 | −246.5 | −270.5 | −230.5 | −378.3 |
| 102.0 | 142.0 | 142.0 | 147.2 | 151.4 | 183.7 | 208.8 | 208.8 | 211.8 | 211.8 | |
| calc | 8.54 | 5.01 | 4.24 | 4.04 | 3.96 | 2.71 | 2.59 | 2.58 | 2.40 | 2.10 |
Lines marked calc are worked out here from filed figures; point at one for how.