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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 869.2 | 933.2 | 793.2 | 887.1 | 817.8 | 1,124.4 | 1,347.7 | 1,298.9 | 1,518.9 |
| Growth | +7.4% | −15.0% | +11.8% | −7.8% | +37.5% | +19.9% | −3.6% | +16.9% | |
| Operating income | 184.6 | 129.6 | 156.5 | 121.4 | 189.1 | 278.0 | 249.8 | 241.6 | 182.3 |
| Net income | 11.6 | 13.2 | −24.6 | −0.8 | 0.4 | 130.7 | 108.1 | 226.3 | 92.3 |
| Growth | +14.1% | −286.6% | +31,615.8% | −17.2% | +109.3% | −59.2% | |||
| EPS, diluted | 0.09 | 0.11 | −0.21 | −0.01 | 0.00 | 1.13 | 0.98 | 2.11 | 0.90 |
| Growth | +14.9% | −295.4% | +37,566.7% | −13.4% | +115.0% | −57.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.7% | 25.6% | 25.0% | 32.3% | 41.0% | 43.1% | 34.5% | 32.0% | 28.6% |
| Operating margin | 21.2% | 13.9% | 19.7% | 13.7% | 23.1% | 24.7% | 18.5% | 18.6% | 12.0% |
| Net margin | 1.3% | 1.4% | −3.1% | −0.1% | 0.1% | 11.6% | 8.0% | 17.4% | 6.1% |
| Free cash flow margin | 14.2% | 4.1% | 1.4% | 7.9% | 10.8% | 13.3% | 11.3% | 14.9% | 4.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 255.4 | 237.1 | 218.5 | 322.1 | 257.1 | 348.7 | 370.0 | 434.9 | 328.3 |
| Capital expenditure | −132.4 | −198.6 | −207.1 | −252.5 | −168.5 | −199.3 | −217.8 | −241.6 | −260.2 |
| Free cash flow | 123.0 | 38.6 | 11.4 | 69.7 | 88.6 | 149.4 | 152.3 | 193.3 | 68.1 |
| Growth | −68.7% | −70.3% | +508.7% | +27.2% | +68.6% | +1.9% | +27.0% | −64.8% | |
| Buybacks | −4.8 | −38.4 | −15.7 | −4.3 | −4.4 | −66.5 | −36.8 | −26.2 | −66.9 |
| Dividends paid | n/a | −2.9 | −0.4 | −0.5 | −2.5 | −0.3 | −35.0 | −35.0 | −35.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 158.6 | 269.2 | 273.6 | 290.3 | 336.3 | 199.8 | 230.7 | 339.8 | 211.2 |
| Total debt | 430.3 | 663.1 | 718.5 | 780.2 | 813.5 | 705.5 | 728.0 | 697.8 | 680.0 |
| Net cash (debt) | −271.7 | −393.9 | −444.8 | −489.9 | −477.2 | −505.7 | −497.3 | −358.1 | −468.8 |
| Shareholders’ equity | 700.3 | 673.9 | 1,063.6 | 988.3 | 925.0 | 1,011.7 | 1,126.1 | 1,229.1 | 1,369.2 |
| Debt to equity | 0.61 | 0.98 | 0.68 | 0.79 | 0.88 | 0.70 | 0.65 | 0.57 | 0.50 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 158.6 | 269.2 | 273.6 | 290.3 | 336.3 | 199.8 | 230.7 | 339.8 | 211.2 | |
| 157.5 | 150.1 | 158.7 | 127.3 | 145.7 | 145.8 | 183.8 | 179.1 | 213.4 | |
| 111.8 | 108.9 | 128.1 | 112.8 | 133.5 | 239.5 | 274.0 | 256.1 | 289.7 | |
| 814.9 | 831.4 | 1,480.4 | 1,493.2 | 1,358.3 | 1,422.6 | 1,565.4 | 1,549.6 | 1,548.6 | |
| 13.4 | 12.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1,496.4 | 1,645.1 | 2,277.4 | 2,521.3 | 2,482.2 | 2,582.4 | 3,108.9 | 3,164.9 | 3,114.9 | |
| Growth | +9.9% | +38.4% | +10.7% | −1.5% | +4.0% | +20.4% | +1.8% | −1.6% | |
| Liabilities | |||||||||
| 430.3 | 663.1 | 718.5 | 780.2 | 813.5 | 705.5 | 728.0 | 697.8 | 680.0 | |
| calc | 430.3 | 663.1 | 718.5 | 780.2 | 813.5 | 705.5 | 728.0 | 697.8 | 680.0 |
| 784.1 | 962.1 | 1,169.2 | 1,492.4 | 1,518.5 | 1,534.6 | 1,945.2 | 1,899.2 | 1,706.8 | |
| Equity | |||||||||
| 93.0 | 106.2 | 237.2 | 18.7 | 8.7 | 115.7 | 202.3 | 418.8 | 518.1 | |
| 700.3 | 673.9 | 1,063.6 | 988.3 | 925.0 | 1,011.7 | 1,126.1 | 1,229.1 | 1,369.2 | |
| Growth | −3.8% | +57.8% | −7.1% | −6.4% | +9.4% | +11.3% | +9.1% | +11.4% | |
| Per share and net cash | |||||||||
| calc | −271.7 | −393.9 | −444.8 | −489.9 | −477.2 | −505.7 | −497.3 | −358.1 | −468.8 |
| n/a | 117.7 | 116.6 | 117.1 | 117.3 | 111.1 | 108.2 | 106.0 | 100.1 | |
| calc | n/a | 5.72 | 9.13 | 8.44 | 7.89 | 9.11 | 10.41 | 11.59 | 13.68 |
Lines marked calc are worked out here from filed figures; point at one for how.