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 | 456.2 | 440.0 | 439.1 | 436.9 | 376.3 | 440.3 | 484.6 | 477.7 | 449.7 | 374.4 |
| Growth | −3.5% | −0.2% | −0.5% | −13.9% | +17.0% | +10.1% | −1.4% | −5.9% | −16.7% | |
| Operating income | 88.1 | 52.7 | 73.6 | 87.1 | 31.6 | 116.4 | 91.1 | −31.6 | −75.6 | −170.1 |
| Net income | −0.4 | 111.9 | 137.4 | 0.9 | −8.1 | 36.8 | 34.3 | 2.1 | −105.4 | −146.9 |
| Growth | +22.8% | −99.3% | −977.1% | −6.7% | −94.0% | −5,241.2% | ||||
| EPS, diluted | −0.01 | 2.25 | 2.94 | 0.02 | −0.18 | 0.68 | 0.66 | 0.04 | −22.23 | −32.94 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.3% | 12.0% | 16.8% | 19.9% | 8.4% | 26.4% | 18.8% | −6.6% | −16.8% | −45.4% |
| Net margin | −0.1% | 25.4% | 31.3% | 0.2% | −2.2% | 8.4% | 7.1% | 0.4% | −23.4% | −39.2% |
| Free cash flow margin | 9.4% | 4.7% | 10.4% | 12.2% | 18.6% | 16.8% | 12.3% | 11.9% | 6.7% | −1.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 48.2 | 28.3 | 50.2 | 58.5 | 73.9 | 80.2 | 66.5 | 64.6 | 37.5 | 4.2 |
| Capital expenditure | −5.2 | −7.4 | −4.4 | −5.1 | −3.8 | −6.3 | −6.8 | −7.7 | −7.2 | −10.1 |
| Free cash flow | 43.1 | 20.9 | 45.8 | 53.4 | 70.1 | 73.9 | 59.8 | 57.0 | 30.3 | −5.9 |
| Growth | −51.6% | +119.5% | +16.5% | +31.3% | +5.4% | −19.1% | −4.7% | −46.9% | −119.5% | |
| Buybacks | −3.6 | −5.0 | −8.2 | −5.5 | −3.6 | −1.0 | −26.5 | −1.6 | −8.1 | −2.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 45.8 | 37.0 | 15.3 | 33.1 | 73.4 | 132.2 | 75.4 | 233.1 | 137.1 | 25.5 |
| Total debt | 1,006.2 | 970.7 | 912.5 | 876.3 | 842.3 | 818.6 | 739.0 | 716.2 | 579.1 | 429.7 |
| Net cash (debt) | −960.4 | −933.7 | −897.2 | −843.2 | −768.9 | −686.4 | −663.6 | −483.2 | −442.0 | −404.2 |
| Shareholders’ equity | −71.1 | 42.7 | 175.1 | 183.1 | 186.9 | 303.7 | 330.8 | 274.1 | 170.9 | 24.6 |
| Debt to equity | n/a | 22.76 | 5.21 | 4.79 | 4.51 | 2.70 | 2.23 | 2.61 | 3.39 | 17.47 |
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 | ||||||||||
| 45.8 | 37.0 | 15.3 | 33.1 | 73.4 | 132.2 | 75.4 | 233.1 | 137.1 | 25.5 | |
| 104.4 | 111.6 | 110.4 | 106.1 | 106.3 | 127.8 | 142.0 | 133.2 | 113.8 | 88.7 | |
| 24.9 | 25.2 | 26.1 | 24.4 | 19.2 | 26.3 | 28.3 | 28.7 | 27.8 | 33.4 | |
| 258.3 | 262.9 | 245.6 | 239.8 | 223.4 | 223.4 | 216.6 | 216.6 | 196.4 | 132.4 | |
| 1,358.8 | 1,316.8 | 1,237.4 | 1,249.9 | 1,195.5 | 1,329.0 | 1,344.6 | 1,211.2 | 944.8 | 593.0 | |
| Growth | −3.1% | −6.0% | +1.0% | −4.4% | +11.2% | +1.2% | −9.9% | −22.0% | −37.2% | |
| Liabilities | ||||||||||
| 3.5 | 3.5 | 38.7 | 25.9 | 23.4 | 0.0 | 0.0 | 0.0 | n/a | n/a | |
| 1,002.7 | 967.2 | 873.8 | 850.3 | 818.9 | 818.6 | 739.0 | 716.2 | 579.1 | 429.7 | |
| calc | 1,006.2 | 970.7 | 912.5 | 876.3 | 842.3 | 818.6 | 739.0 | 716.2 | 579.1 | 429.7 |
| 1,417.5 | 1,263.3 | 1,052.0 | 1,056.3 | 995.9 | 1,006.7 | 982.0 | 920.6 | 765.9 | 565.8 | |
| Equity | ||||||||||
| −1,052.9 | −941.0 | −803.5 | −796.8 | −804.9 | −770.3 | −736.0 | −733.4 | −838.8 | −985.6 | |
| −71.1 | 42.7 | 175.1 | 183.1 | 186.9 | 303.7 | 330.8 | 274.1 | 170.9 | 24.6 | |
| Growth | +310.6% | +4.5% | +2.1% | +62.5% | +8.9% | −17.1% | −37.6% | −85.6% | ||
| Per share and net cash | ||||||||||
| calc | −960.4 | −933.7 | −897.2 | −843.2 | −768.9 | −686.4 | −663.6 | −483.2 | −442.0 | −404.2 |
Lines marked calc are worked out here from filed figures; point at one for how.