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 | 1,143.4 | 1,039.2 | 1,058.8 | 998.8 | 1,255.2 | 1,168.1 | 932.5 | 740.8 | 673.8 | 699.6 |
| Growth | −9.1% | +1.9% | −5.7% | +25.7% | −6.9% | −20.2% | −20.6% | −9.1% | +3.8% | |
| Operating income | 105.5 | 42.6 | 38.7 | 26.2 | 75.5 | 66.6 | −82.9 | −33.3 | 12.2 | −34.2 |
| Net income | 75.9 | 19.4 | −9.2 | 25.8 | 58.3 | 49.4 | −69.0 | −104.8 | 12.4 | −17.9 |
| Growth | −74.4% | −147.1% | +126.0% | −15.3% | −239.7% | −245.0% | ||||
| EPS, diluted | 2.25 | 0.61 | −0.28 | 0.81 | 1.90 | 1.59 | −2.38 | −3.57 | 0.42 | −0.63 |
| Growth | −72.9% | −145.9% | +134.6% | −16.3% | −249.7% | −250.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.7% | 29.6% | 32.3% | 29.5% | 29.6% | 31.3% | 26.9% | 33.6% | 29.1% | 38.0% |
| Operating margin | 9.2% | 4.1% | 3.7% | 2.6% | 6.0% | 5.7% | −8.9% | −4.5% | 1.8% | −4.9% |
| Net margin | 6.6% | 1.9% | −0.9% | 2.6% | 4.6% | 4.2% | −7.4% | −14.1% | 1.8% | −2.6% |
| Free cash flow margin | 9.4% | 7.4% | −10.9% | −0.1% | 13.6% | −1.2% | −2.1% | 6.9% | 23.1% | −2.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 118.2 | 87.5 | −103.2 | 13.5 | 181.2 | −4.6 | −13.7 | 56.9 | 164.8 | 1.6 |
| Capital expenditure | −10.2 | −10.1 | −12.3 | −14.2 | −10.3 | −9.9 | −5.8 | −5.8 | −9.0 | −20.5 |
| Free cash flow | 108.0 | 77.4 | −115.5 | −0.7 | 170.9 | −14.4 | −19.5 | 51.1 | 155.8 | −18.9 |
| Growth | −28.3% | −249.2% | −108.5% | +205.2% | −112.1% | |||||
| Buybacks | −38.3 | −113.2 | −30.0 | −75.9 | −23.8 | −75.0 | −24.4 | 0.0 | −33.1 | −50.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 240.5 | 202.7 | 201.0 | 190.2 | 346.5 | 263.8 | 146.5 | 176.7 | 286.4 | 209.9 |
| Shareholders’ equity | 796.8 | 730.5 | 627.6 | 608.7 | 689.4 | 696.8 | 620.9 | 535.5 | 541.1 | 497.8 |
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 | ||||||||||
| 240.5 | 202.7 | 201.0 | 190.2 | 346.5 | 263.8 | 146.5 | 176.7 | 286.4 | 209.9 | |
| 313.8 | 255.1 | 303.7 | 277.2 | 277.5 | 261.2 | 277.5 | 185.1 | 156.2 | 142.0 | |
| 247.9 | 162.9 | 243.9 | 235.5 | 172.1 | 315.7 | 299.6 | 248.9 | 162.5 | 176.5 | |
| 18.1 | 17.3 | 20.2 | 17.7 | 16.1 | 13.3 | 9.2 | 8.3 | 11.3 | 26.0 | |
| 64.3 | 64.3 | 80.7 | 80.7 | 80.7 | 80.7 | 36.3 | 36.3 | 36.3 | 45.0 | |
| 1,184.5 | 1,208.6 | 1,043.4 | 955.8 | 1,106.0 | 1,078.5 | 1,019.8 | 847.1 | 850.2 | 836.3 | |
| Growth | +2.0% | −13.7% | −8.4% | +15.7% | −2.5% | −5.4% | −16.9% | +0.4% | −1.6% | |
| Liabilities | ||||||||||
| 387.6 | 478.1 | 415.8 | 347.1 | 416.7 | 381.7 | 398.9 | 311.6 | 309.2 | 338.4 | |
| Equity | ||||||||||
| 228.5 | 128.2 | −166.1 | −222.7 | −193.3 | −226.6 | −324.8 | −432.3 | −457.1 | −538.9 | |
| 796.8 | 730.5 | 627.6 | 608.7 | 689.4 | 696.8 | 620.9 | 535.5 | 541.1 | 497.8 | |
| Growth | −8.3% | −14.1% | −3.0% | +13.3% | +1.1% | −10.9% | −13.7% | +1.0% | −8.0% | |
| Per share and net cash | ||||||||||
| 33.0 | 31.3 | 31.6 | 29.9 | 30.4 | 29.3 | 28.9 | 29.6 | 28.5 | 27.9 | |
| calc | 24.18 | 23.32 | 19.88 | 20.34 | 22.68 | 23.79 | 21.48 | 18.08 | 18.98 | 17.82 |
Lines marked calc are worked out here from filed figures; point at one for how.