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 | 481.8 | 529.2 | 529.9 | 597.5 | 644.1 | 546.1 | 860.4 | 889.6 | 804.1 | 798.7 |
| Growth | +9.8% | +0.1% | +12.8% | +7.8% | −15.2% | +57.5% | +3.4% | −9.6% | −0.7% | |
| Operating income | 89.8 | 63.5 | −28.1 | 85.9 | 96.7 | −119.9 | 256.4 | 391.5 | 278.6 | 252.3 |
| Net income | 55.8 | 7.6 | −99.2 | 15.1 | 24.0 | −151.4 | 204.2 | 300.2 | 176.2 | 160.9 |
| Growth | −86.4% | −1,403.2% | +58.7% | −730.8% | +47.0% | −41.3% | −8.7% | |||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.80 | −9.53 | 6.01 | 9.04 | 5.03 | 4.45 |
| Growth | +50.4% | −44.4% | −11.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 18.6% | 12.0% | −5.3% | 14.4% | 15.0% | −21.9% | 29.8% | 44.0% | 34.6% | 31.6% |
| Net margin | 11.6% | 1.4% | −18.7% | 2.5% | 3.7% | −27.7% | 23.7% | 33.7% | 21.9% | 20.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 170.4 | 170.8 | 73.9 | 184.3 | 205.4 | 53.1 | 288.5 | 395.3 | 307.7 | 297.6 |
| Buybacks | −20.7 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −40.4 | −39.9 | −44.4 | −49.3 | −46.7 | −36.3 | −43.7 | −61.9 | −71.8 | −60.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 187.8 | 189.8 | 204.8 | 184.8 | 160.5 | 117.2 | 304.4 | 372.0 | 343.4 | 293.3 |
| Total debt | 1,753.9 | 1,751.9 | 1,595.6 | 1,534.3 | 1,500.4 | 1,373.2 | 1,412.3 | 1,406.3 | 1,599.9 | 1,782.9 |
| Net cash (debt) | −1,566.1 | −1,562.1 | −1,390.8 | −1,349.5 | −1,339.9 | −1,256.0 | −1,107.9 | −1,034.2 | −1,256.5 | −1,489.5 |
| Shareholders’ equity | 1,405.1 | 1,494.3 | 1,494.7 | 1,451.4 | 1,353.7 | 1,240.8 | 1,471.9 | 1,618.6 | 1,727.7 | 1,819.5 |
| Debt to equity | 1.25 | 1.17 | 1.07 | 1.06 | 1.11 | 1.11 | 0.96 | 0.87 | 0.93 | 0.98 |
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 | ||||||||||
| 187.8 | 189.8 | 204.8 | 184.8 | 160.5 | 117.2 | 304.4 | 372.0 | 343.4 | 293.3 | |
| 38.3 | 27.4 | 35.4 | 40.3 | 25.3 | 30.6 | 78.2 | 46.7 | 26.5 | 41.1 | |
| 18.8 | 16.3 | 20.4 | 13.0 | 21.8 | 22.9 | 26.2 | 22.5 | 18.9 | 12.6 | |
| 2,677.1 | 3,028.4 | 2,829.4 | 2,633.3 | 2,615.1 | 2,403.0 | 2,580.6 | 2,600.0 | 2,919.8 | 3,156.1 | |
| 3,277.6 | 3,373.6 | 3,205.1 | 3,154.1 | 3,112.3 | 2,894.8 | 3,308.6 | 3,364.1 | 3,706.5 | 3,953.1 | |
| Growth | +2.9% | −5.0% | −1.6% | −1.3% | −7.0% | +14.3% | +1.7% | +10.2% | +6.7% | |
| Liabilities | ||||||||||
| 288.1 | 225.9 | 160.6 | 235.5 | 232.4 | 172.9 | 194.4 | 185.5 | 245.5 | 295.5 | |
| 1,465.7 | 1,526.0 | 1,435.0 | 1,298.8 | 1,267.9 | 1,200.3 | 1,217.9 | 1,220.7 | 1,354.4 | 1,487.4 | |
| calc | 1,753.9 | 1,751.9 | 1,595.6 | 1,534.3 | 1,500.4 | 1,373.2 | 1,412.3 | 1,406.3 | 1,599.9 | 1,782.9 |
| Equity | ||||||||||
| 582.9 | 547.9 | 400.9 | 364.0 | 338.8 | 149.5 | 311.7 | 548.2 | 652.7 | 738.4 | |
| 1,405.1 | 1,494.3 | 1,494.7 | 1,451.4 | 1,353.7 | 1,240.8 | 1,471.9 | 1,618.6 | 1,727.7 | 1,819.5 | |
| Growth | +6.3% | +0.0% | −2.9% | −6.7% | −8.3% | +18.6% | +10.0% | +6.7% | +5.3% | |
| Per share and net cash | ||||||||||
| calc | −1,566.1 | −1,562.1 | −1,390.8 | −1,349.5 | −1,339.9 | −1,256.0 | −1,107.9 | −1,034.2 | −1,256.5 | −1,489.5 |
| 83.7 | 86.3 | 87.6 | 95.1 | 18.2 | 24.6 | 29.5 | 29.5 | 30.1 | 30.1 | |
| calc | 16.78 | 17.31 | 17.06 | 15.27 | 74.31 | 50.51 | 49.89 | 54.86 | 57.35 | 60.39 |
Lines marked calc are worked out here from filed figures; point at one for how.