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 | 694.4 | 670.6 | 1,088.1 | 1,017.4 | 638.1 | 573.2 | 737.7 | 782.3 | 692.6 | 669.0 |
| Growth | −3.4% | +62.3% | −6.5% | −37.3% | −10.2% | +28.7% | +6.0% | −11.5% | −3.4% | |
| Operating income | −69.3 | −73.9 | −5.9 | −228.2 | −534.3 | −64.8 | 2.9 | 23.2 | −1.7 | −98.0 |
| Net income | −46.4 | −84.9 | −19.1 | −231.8 | −468.4 | −64.0 | −9.5 | 12.9 | −11.3 | −109.4 |
| Growth | −187.3% | |||||||||
| EPS, diluted | −0.92 | −1.69 | −0.33 | −3.90 | −7.83 | −1.06 | −0.15 | 0.20 | −0.18 | −1.86 |
| Growth | −190.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −10.0% | −11.0% | −0.5% | −22.4% | −83.7% | −11.3% | 0.4% | 3.0% | −0.2% | −14.6% |
| Net margin | −6.7% | −12.7% | −1.8% | −22.8% | −73.4% | −11.2% | −1.3% | 1.6% | −1.6% | −16.3% |
| Free cash flow margin | 17.2% | 9.0% | 1.4% | 8.0% | 18.8% | −1.8% | 1.7% | 3.3% | 1.2% | 11.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 149.3 | 95.4 | 103.2 | 137.4 | 132.8 | 7.2 | 32.9 | 56.6 | 45.9 | 105.1 |
| Capital expenditure | −29.7 | −35.2 | −88.0 | −56.1 | −12.7 | −17.5 | −20.3 | −30.7 | −37.5 | −31.2 |
| Free cash flow | 119.6 | 60.2 | 15.1 | 81.3 | 120.0 | −10.3 | 12.6 | 25.9 | 8.4 | 73.9 |
| Growth | −49.6% | −74.8% | +436.9% | +47.6% | −108.6% | +105.8% | −67.6% | +781.6% | ||
| Buybacks | 0.0 | −16.3 | 0.0 | −0.8 | 0.0 | 0.0 | 0.0 | −6.9 | −14.2 | −16.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 68.8 | 53.5 | 19.3 | 8.5 | 72.0 | 52.9 | 42.0 | 47.1 | 65.4 | 69.9 |
| Total debt | 45.9 | 5.3 | 331.7 | 248.2 | 183.5 | 178.8 | 152.9 | 136.1 | 125.3 | 55.0 |
| Net cash (debt) | 22.9 | 48.2 | −312.4 | −239.7 | −111.5 | −125.9 | −110.9 | −89.0 | −59.9 | 14.9 |
| Shareholders’ equity | 1,204.3 | 1,132.7 | 1,439.8 | 1,224.0 | 757.6 | 695.8 | 689.6 | 709.5 | 680.7 | 573.2 |
| Debt to equity | 0.04 | 0.00 | 0.23 | 0.20 | 0.24 | 0.26 | 0.22 | 0.19 | 0.18 | 0.10 |
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 | ||||||||||
| 68.8 | 53.5 | 19.3 | 8.5 | 72.0 | 52.9 | 42.0 | 47.1 | 65.4 | 69.9 | |
| 234.5 | 216.1 | 283.6 | 233.5 | 163.1 | 186.1 | 218.8 | 203.2 | 194.3 | 202.4 | |
| 175.5 | 168.3 | 209.4 | 221.3 | 170.4 | 168.6 | 182.7 | 202.0 | 214.8 | 183.4 | |
| 553.4 | 498.9 | 540.4 | 459.7 | 383.6 | 338.6 | 303.8 | 280.4 | 266.9 | 244.4 | |
| 263.4 | 268.0 | 647.0 | 482.3 | 76.5 | 76.4 | 79.3 | 79.9 | 69.7 | 70.5 | |
| 1,383.9 | 1,301.5 | 2,003.8 | 1,727.9 | 1,152.3 | 1,085.7 | 1,064.4 | 1,046.5 | 1,005.1 | 883.4 | |
| Growth | −6.0% | +54.0% | −13.8% | −33.3% | −5.8% | −2.0% | −1.7% | −4.0% | −12.1% | |
| Liabilities | ||||||||||
| n/a | 0.4 | 25.6 | 25.6 | 17.8 | 18.3 | 17.8 | 0.6 | 0.6 | 53.4 | |
| 45.9 | 4.9 | 306.2 | 222.6 | 165.8 | 160.5 | 135.1 | 135.5 | 124.7 | 1.7 | |
| calc | 45.9 | 5.3 | 331.7 | 248.2 | 183.5 | 178.8 | 152.9 | 136.1 | 125.3 | 55.0 |
| 179.6 | 168.8 | 564.1 | 503.9 | 394.6 | 389.9 | 374.8 | 336.9 | 324.5 | 310.2 | |
| Equity | ||||||||||
| 1,133.5 | 1,048.6 | 1,029.5 | 797.7 | 329.3 | 281.6 | 272.0 | 284.9 | 273.7 | 164.3 | |
| 1,204.3 | 1,132.7 | 1,439.8 | 1,224.0 | 757.6 | 695.8 | 689.6 | 709.5 | 680.7 | 573.2 | |
| Growth | −5.9% | +27.1% | −15.0% | −38.1% | −8.2% | −0.9% | +2.9% | −4.1% | −15.8% | |
| Per share and net cash | ||||||||||
| calc | 22.9 | 48.2 | −312.4 | −239.7 | −111.5 | −125.9 | −110.9 | −89.0 | −59.9 | 14.9 |
| 51.4 | 51.1 | 60.0 | 60.5 | 61.0 | 61.4 | 63.9 | 63.3 | 61.5 | 59.7 | |
| calc | 23.44 | 22.17 | 24.01 | 20.23 | 12.42 | 11.34 | 10.79 | 11.20 | 11.07 | 9.61 |
Lines marked calc are worked out here from filed figures; point at one for how.