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 | 779.8 | 863.7 | 982.5 | 1,054.1 | 900.6 | 929.2 | 1,034.9 | 1,147.9 | 1,230.6 | 1,182.8 |
| Growth | +10.8% | +13.8% | +7.3% | −14.6% | +3.2% | +11.4% | +10.9% | +7.2% | −3.9% | |
| Operating income | 94.1 | 78.7 | 137.4 | 193.6 | 166.1 | 178.0 | 181.0 | 167.9 | 131.4 | −36.1 |
| Net income | 52.7 | 33.1 | 82.9 | 132.4 | 98.6 | 118.5 | 95.8 | 111.1 | 87.6 | −57.3 |
| Growth | −37.2% | +150.3% | +59.7% | −25.5% | +20.2% | −19.2% | +16.0% | −21.1% | −165.4% | |
| EPS, diluted | 1.64 | 1.03 | 2.57 | 4.10 | 3.05 | 3.65 | 3.04 | 3.55 | 2.80 | −1.94 |
| Growth | −37.2% | +149.5% | +59.5% | −25.6% | +19.7% | −16.7% | +16.8% | −21.1% | −169.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.6% | 34.3% | 35.6% | 37.7% | 41.2% | 40.7% | 37.7% | 36.9% | 32.6% | 20.6% |
| Operating margin | 12.1% | 9.1% | 14.0% | 18.4% | 18.4% | 19.2% | 17.5% | 14.6% | 10.7% | −3.1% |
| Net margin | 6.8% | 3.8% | 8.4% | 12.6% | 10.9% | 12.7% | 9.3% | 9.7% | 7.1% | −4.8% |
| Free cash flow margin | 1.2% | −2.5% | 5.2% | 12.6% | 11.0% | 17.7% | 3.3% | 5.6% | 11.2% | 7.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 80.9 | 64.2 | 132.5 | 200.4 | 140.3 | 217.5 | 128.2 | 148.1 | 218.4 | 152.5 |
| Capital expenditure | −71.2 | −85.5 | −81.6 | −67.4 | −41.5 | −52.8 | −93.7 | −83.6 | −80.2 | −69.8 |
| Free cash flow | 9.7 | −21.3 | 50.9 | 133.0 | 98.8 | 164.7 | 34.5 | 64.5 | 138.2 | 82.6 |
| Growth | −319.6% | +161.3% | −25.7% | +66.7% | −79.0% | +86.7% | +114.3% | −40.2% | ||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −23.4 | −84.8 | 0.0 | −14.2 | −186.0 |
| Dividends paid | −21.8 | −21.9 | −21.9 | −23.3 | −24.6 | −25.9 | −26.5 | −31.2 | −32.5 | −32.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 181.7 | 183.7 | 197.8 | 195.5 | 241.3 | 302.0 | 291.8 | 173.4 | 115.3 | 112.4 |
| Total debt | 484.6 | 515.9 | 524.9 | 424.0 | 398.0 | 350.0 | 439.0 | 456.9 | 318.5 | 455.7 |
| Net cash (debt) | −302.8 | −332.2 | −327.2 | −228.5 | −156.7 | −48.0 | −147.2 | −283.5 | −203.2 | −343.3 |
| Shareholders’ equity | 507.5 | 569.8 | 605.2 | 698.7 | 816.1 | 874.0 | 863.0 | 961.4 | 943.5 | 726.2 |
| Debt to equity | 0.95 | 0.91 | 0.87 | 0.61 | 0.49 | 0.40 | 0.51 | 0.48 | 0.34 | 0.63 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 80.9 | 64.2 | 132.5 | 200.4 | 140.3 | 217.5 | 128.2 | 148.1 | 218.4 | 152.5 | |
| Growth | −20.7% | +106.3% | +51.2% | −30.0% | +55.1% | −41.0% | +15.5% | +47.5% | −30.2% | |
| 67.5 | 72.0 | 79.0 | 70.8 | 72.7 | 74.3 | 69.0 | 76.7 | 89.3 | n/a | |
| Investment | ||||||||||
| −71.2 | −85.5 | −81.6 | −67.4 | −41.5 | −52.8 | −93.7 | −83.6 | −80.2 | −69.8 | |
| calc | 9.7 | −21.3 | 50.9 | 133.0 | 98.8 | 164.7 | 34.5 | 64.5 | 138.2 | 82.6 |
| Growth | −319.6% | +161.3% | −25.7% | +66.7% | −79.0% | +86.7% | +114.3% | −40.2% | ||
| calc | 0.30 | −0.66 | 1.58 | 4.11 | 3.05 | 5.07 | 1.10 | 2.06 | 4.41 | 2.80 |
| −253.6 | −87.6 | −82.9 | −98.7 | −42.4 | −53.7 | −96.3 | −217.9 | −80.2 | −68.3 | |
| Financing | ||||||||||
| 172.0 | 12.9 | −27.3 | −100.3 | −60.7 | −99.6 | −23.7 | −52.6 | −183.8 | −96.1 | |
| −21.8 | −21.9 | −21.9 | −23.3 | −24.6 | −25.9 | −26.5 | −31.2 | −32.5 | −32.5 | |
| n/a | n/a | n/a | 0.0 | 0.0 | −23.4 | −84.8 | 0.0 | −14.2 | −186.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.