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 | 1,303.2 | 1,387.6 | 1,338.6 | 1,315.0 | 868.7 | 1,161.6 | 1,265.5 | 1,303.0 | 1,248.6 | 1,210.2 |
| Growth | +6.5% | −3.5% | −1.8% | −33.9% | +33.7% | +8.9% | +3.0% | −4.2% | −3.1% | |
| Operating income | 11.6 | 39.0 | −10.5 | −13.1 | −275.1 | −37.1 | −57.5 | 4.5 | −53.1 | 2.8 |
| Net income | 11.7 | 30.0 | −6.4 | −7.9 | −276.1 | −50.4 | −78.9 | −21.2 | −77.5 | −23.3 |
| Growth | +156.0% | −121.4% | ||||||||
| EPS, diluted | 0.87 | 2.31 | −0.49 | −0.61 | −19.29 | −3.22 | −4.98 | −1.34 | −4.93 | −1.31 |
| Growth | +165.5% | −121.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 0.9% | 2.8% | −0.8% | −1.0% | −31.7% | −3.2% | −4.5% | 0.3% | −4.3% | 0.2% |
| Net margin | 0.9% | 2.2% | −0.5% | −0.6% | −31.8% | −4.3% | −6.2% | −1.6% | −6.2% | −1.9% |
| Free cash flow margin | n/a | n/a | n/a | n/a | −0.2% | 0.4% | −0.2% | −3.9% | −1.5% | 0.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 99.0 | 156.6 | 126.3 | 57.9 | 20.2 | 47.3 | 35.5 | −1.2 | 7.0 | 37.0 |
| Capital expenditure | n/a | n/a | n/a | n/a | −22.1 | −42.3 | −38.2 | −49.4 | −26.0 | −30.8 |
| Free cash flow | n/a | n/a | n/a | n/a | −1.9 | 5.0 | −2.6 | −50.6 | −19.0 | 6.2 |
| Growth | −152.2% | |||||||||
| Buybacks | −46.1 | 0.0 | −1.5 | −3.5 | −1.6 | 0.0 | 0.0 | −10.0 | 0.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 11.7 | 17.7 | 18.6 | 30.0 | 16.1 | 22.8 | 48.8 | 23.6 | 30.7 | 19.9 |
| Total debt | n/a | n/a | 193.4 | 206.9 | 170.6 | 177.0 | 206.5 | 182.6 | 181.6 | 164.7 |
| Net cash (debt) | n/a | n/a | −174.8 | −176.8 | −154.5 | −154.2 | −157.7 | −159.0 | −151.0 | −144.8 |
| Shareholders’ equity | 348.1 | 387.4 | 382.8 | 360.5 | 118.7 | 74.5 | 1.8 | −20.4 | −84.3 | −106.3 |
| Debt to equity | n/a | n/a | 0.51 | 0.57 | 1.44 | 2.38 | 115.44 | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 25 Dec 2016 | FY2017 31 Dec 2017 | FY2018 30 Dec 2018 | FY2019 29 Dec 2019 | FY2020 27 Dec 2020 | FY2021 26 Dec 2021 | FY2022 25 Dec 2022 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 11.7 | 17.7 | 18.6 | 30.0 | 16.1 | 22.8 | 48.8 | 23.6 | 30.7 | 19.9 | |
| 24.2 | 26.5 | 25.0 | 22.4 | 16.5 | 21.4 | 22.0 | 21.6 | 19.7 | 19.4 | |
| 29.9 | 29.6 | 27.4 | 26.4 | 23.8 | 25.2 | 26.4 | 26.8 | 26.7 | 25.7 | |
| 656.4 | 638.2 | 565.1 | 518.0 | 427.0 | 386.3 | 318.5 | 261.3 | 181.2 | 158.1 | |
| 95.9 | 97.0 | 95.8 | 96.4 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 918.5 | 910.6 | 843.9 | 1,237.6 | 974.7 | 929.0 | 832.1 | 741.9 | 641.3 | 563.5 | |
| Growth | −0.9% | −7.3% | +46.6% | −21.2% | −4.7% | −10.4% | −10.8% | −13.6% | −12.1% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.0 | 0.0 | 9.7 | 9.7 | 3.4 | 0.0 | n/a | n/a | |
| n/a | n/a | 193.4 | 206.9 | 161.0 | 167.3 | 203.2 | 182.6 | 181.6 | 164.7 | |
| calc | n/a | n/a | 193.4 | 206.9 | 170.6 | 177.0 | 206.5 | 182.6 | 181.6 | 164.7 |
| 570.5 | 523.2 | 461.1 | 877.1 | 854.0 | 852.0 | 830.4 | 762.4 | 725.6 | 669.9 | |
| Equity | ||||||||||
| 352.7 | 382.8 | 376.3 | 353.3 | 77.2 | 27.2 | −54.2 | −75.4 | −153.0 | −176.2 | |
| 348.1 | 387.4 | 382.8 | 360.5 | 118.7 | 74.5 | 1.8 | −20.4 | −84.3 | −106.3 | |
| Growth | +11.3% | −1.2% | −5.8% | −67.1% | −37.2% | −97.6% | −1,242.6% | |||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −174.8 | −176.8 | −154.5 | −154.2 | −157.7 | −159.0 | −151.0 | −144.8 |
| 12.8 | 13.0 | 13.0 | 12.9 | 15.5 | 15.7 | 15.9 | 15.5 | 17.4 | 18.0 | |
| calc | 27.13 | 29.91 | 29.51 | 27.90 | 7.63 | 4.74 | 0.11 | −1.32 | −4.84 | −5.91 |
Lines marked calc are worked out here from filed figures; point at one for how.