Closing prices at the end of each trading day, from 11 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 | 39.4 | 39.5 | 40.0 | 40.3 | 17.2 | 24.9 | 38.1 | 42.9 | 43.0 | 39.9 |
| Growth | +0.4% | +1.3% | +0.6% | −57.3% | +44.9% | +52.9% | +12.5% | +0.3% | −7.2% | |
| Operating income | 97.9 | 93.6 | 79.5 | 113.7 | 88.6 | 99.9 | 114.7 | 121.7 | 129.2 | 145.9 |
| Net income | 32.6 | 29.1 | 19.7 | 45.7 | 27.7 | 36.6 | 55.9 | 64.7 | 72.8 | 71.4 |
| Growth | −10.8% | −32.3% | +132.2% | −39.5% | +32.3% | +52.7% | +15.8% | +12.6% | −2.0% | |
| EPS, diluted | 0.72 | 0.62 | 0.42 | 0.84 | 0.46 | 0.47 | 0.72 | 0.84 | 0.94 | 0.92 |
| Growth | −13.9% | −32.3% | +100.0% | −45.2% | +2.2% | +53.2% | +16.7% | +11.9% | −2.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 475.4% | 501.5% | 522.9% | 582.6% | 1,298.5% | 986.8% | 708.9% | 646.5% | 674.2% | 668.0% |
| Operating margin | 248.8% | 236.8% | 198.6% | 282.1% | 514.7% | 400.5% | 301.0% | 283.9% | 300.3% | 365.6% |
| Net margin | 82.8% | 73.5% | 49.2% | 113.5% | 160.7% | 146.8% | 146.6% | 150.9% | 169.2% | 178.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 120.7 | 145.9 | 136.5 | 153.8 | 127.0 | 168.3 | 179.1 | 188.8 | 207.1 | 167.1 |
| Dividends paid | −64.1 | −67.5 | −70.2 | −80.6 | −76.5 | −88.9 | −98.2 | −101.6 | −103.4 | −105.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 44.8 | 82.6 | 48.0 | 99.3 | 137.3 | 139.5 | 49.6 | 82.9 | 425.7 | 129.4 |
| Total debt | 1,047.0 | 1,329.9 | 1,232.8 | 1,362.0 | 1,311.0 | 1,661.0 | 1,625.0 | 1,700.0 | 2,025.0 | 1,700.0 |
| Net cash (debt) | −1,002.2 | −1,247.3 | −1,184.8 | −1,262.7 | −1,173.7 | −1,521.5 | −1,575.4 | −1,617.1 | −1,599.3 | −1,570.6 |
| Shareholders’ equity | 809.6 | 833.7 | 803.0 | 1,313.9 | 1,271.4 | 1,239.0 | 1,221.3 | 1,197.9 | 1,175.9 | 1,150.8 |
| Debt to equity | 1.29 | 1.60 | 1.54 | 1.04 | 1.03 | 1.34 | 1.33 | 1.42 | 1.72 | 1.48 |
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 | ||||||||||
| 44.8 | 82.6 | 48.0 | 99.3 | 137.3 | 139.5 | 49.6 | 82.9 | 425.7 | 129.4 | |
| 1,986.9 | 2,259.9 | 2,198.3 | 2,790.3 | 2,817.3 | 3,017.9 | 2,987.9 | 2,984.7 | 3,273.4 | 2,921.3 | |
| Growth | +13.7% | −2.7% | +26.9% | +1.0% | +7.1% | −1.0% | −0.1% | +9.7% | −10.8% | |
| Liabilities | ||||||||||
| 1,047.0 | 1,329.9 | 1,232.8 | 1,362.0 | 1,311.0 | 1,661.0 | 1,625.0 | 1,700.0 | 2,025.0 | 1,700.0 | |
| calc | 1,047.0 | 1,329.9 | 1,232.8 | 1,362.0 | 1,311.0 | 1,661.0 | 1,625.0 | 1,700.0 | 2,025.0 | 1,700.0 |
| 1,148.4 | 1,415.7 | 1,395.8 | 1,496.7 | 1,563.9 | 1,807.8 | 1,802.4 | 1,831.0 | 2,149.0 | 1,830.1 | |
| Equity | ||||||||||
| −77.3 | −97.3 | −128.8 | −144.4 | −176.6 | −217.8 | −251.2 | −280.2 | −304.3 | −331.1 | |
| 809.6 | 833.7 | 803.0 | 1,313.9 | 1,271.4 | 1,239.0 | 1,221.3 | 1,197.9 | 1,175.9 | 1,150.8 | |
| Growth | +3.0% | −3.7% | +63.6% | −3.2% | −2.6% | −1.4% | −1.9% | −1.8% | −2.1% | |
| Per share and net cash | ||||||||||
| calc | −1,002.2 | −1,247.3 | −1,184.8 | −1,262.7 | −1,173.7 | −1,521.5 | −1,575.4 | −1,617.1 | −1,599.3 | −1,570.6 |
| 45.7 | 47.2 | 47.3 | 60.1 | 60.5 | 60.5 | 60.7 | 60.9 | 61.1 | 61.4 | |
| calc | 17.70 | 17.66 | 16.97 | 21.87 | 21.02 | 20.47 | 20.11 | 19.67 | 19.23 | 18.75 |
Lines marked calc are worked out here from filed figures; point at one for how.