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 | 1,191.5 | 1,475.2 | 1,515.0 | 1,297.4 | 1,157.9 | 1,684.6 | 1,945.6 | 1,533.6 | 1,517.6 | 1,522.2 |
| Growth | +23.8% | +2.7% | −14.4% | −10.8% | +45.5% | +15.5% | −21.2% | −1.0% | +0.3% | |
| Net income | 34.1 | 146.7 | 66.2 | 41.3 | 46.1 | 139.8 | 171.9 | 54.6 | 44.1 | 49.3 |
| Growth | +329.6% | −54.8% | −37.6% | +11.4% | +203.4% | +23.0% | −68.2% | −19.2% | +11.6% | |
| EPS, diluted | 1.12 | 4.72 | 2.14 | 1.43 | 1.64 | 4.81 | 5.92 | 1.95 | 1.62 | 1.80 |
| Growth | +321.4% | −54.7% | −33.2% | +14.7% | +193.3% | +23.1% | −67.1% | −16.9% | +11.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 9.0% | 15.4% | 11.5% | 10.4% | 11.6% | n/a | n/a | n/a | n/a | n/a |
| Net margin | 2.9% | 9.9% | 4.4% | 3.2% | 4.0% | 8.3% | 8.8% | 3.6% | 2.9% | 3.2% |
| Free cash flow margin | 2.5% | 3.3% | 4.2% | −2.3% | 2.5% | 9.6% | 9.5% | 0.7% | 0.1% | 0.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 113.7 | 134.6 | 173.4 | 120.4 | 111.8 | 218.8 | 273.6 | 117.6 | 135.4 | 122.9 |
| Capital expenditure | −84.0 | −86.4 | −109.2 | −150.3 | −82.9 | −56.8 | −89.4 | −107.4 | −133.7 | −116.4 |
| Free cash flow | 29.7 | 48.2 | 64.2 | −29.9 | 28.9 | 162.0 | 184.2 | 10.2 | 1.7 | 6.4 |
| Growth | +62.0% | +33.2% | −146.7% | +460.1% | +13.6% | −94.5% | −83.4% | +279.5% | ||
| Buybacks | 0.0 | 0.0 | −38.5 | −62.2 | −1.1 | −0.7 | −33.7 | −46.2 | −10.4 | −1.7 |
| Dividends paid | n/a | n/a | n/a | 0.0 | 0.0 | −3.5 | −15.1 | −16.7 | −17.1 | −17.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.2 | 55.4 | 9.8 | 7.1 | 10.6 | 15.1 | 31.0 | 29.8 | 19.6 | 19.8 |
| Total debt | 264.8 | 265.2 | 0.0 | 297.0 | 275.0 | 135.0 | 115.0 | n/a | n/a | n/a |
| Net cash (debt) | −250.6 | −209.8 | 9.8 | −290.0 | −264.4 | −119.9 | −84.0 | n/a | n/a | n/a |
| Shareholders’ equity | 215.4 | 376.3 | 420.3 | 400.9 | 444.1 | 601.2 | 738.2 | 739.2 | 774.7 | 815.2 |
| Debt to equity | 1.23 | 0.70 | 0.00 | 0.74 | 0.62 | 0.22 | 0.16 | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1,191.5 | 1,475.2 | 1,515.0 | 1,297.4 | 1,157.9 | 1,684.6 | 1,945.6 | 1,533.6 | 1,517.6 | 1,522.2 | |
| Growth | +23.8% | +2.7% | −14.4% | −10.8% | +45.5% | +15.5% | −21.2% | −1.0% | +0.3% | |
| 1,083.6 | 1,248.1 | 1,340.5 | 1,161.9 | 1,024.2 | 1,410.5 | 1,631.2 | 1,368.5 | 1,364.6 | 1,357.3 | |
| 107.6 | 227.1 | 174.5 | 135.5 | 133.7 | n/a | n/a | n/a | n/a | n/a | |
| Growth | +111.0% | −23.2% | −22.4% | −1.3% | ||||||
| 13.8 | 12.9 | 14.8 | 13.9 | 11.8 | 14.0 | 12.5 | 9.8 | 8.8 | 8.7 | |
| 53.7 | 72.7 | 81.2 | 75.4 | 70.9 | 83.0 | 87.7 | 95.5 | 94.0 | 104.8 | |
| 53.8 | 144.6 | 85.8 | 53.3 | 55.0 | 185.1 | 225.8 | 69.2 | 45.6 | 54.4 | |
| 19.6 | −2.1 | 19.5 | 12.0 | 9.0 | 45.3 | 53.9 | 14.6 | 1.4 | 5.1 | |
| 34.1 | 146.7 | 66.2 | 41.3 | 46.1 | 139.8 | 171.9 | 54.6 | 44.1 | 49.3 | |
| Growth | +329.6% | −54.8% | −37.6% | +11.4% | +203.4% | +23.0% | −68.2% | −19.2% | +11.6% | |
| Per share | ||||||||||
| 1.12 | 4.81 | 2.20 | 1.47 | 1.64 | 4.97 | 6.15 | 2.00 | 1.65 | 1.83 | |
| 1.12 | 4.72 | 2.14 | 1.43 | 1.64 | 4.81 | 5.92 | 1.95 | 1.62 | 1.80 | |
| Growth | +321.4% | −54.7% | −33.2% | +14.7% | +193.3% | +23.1% | −67.1% | −16.9% | +11.1% | |
| 30.5 | 30.5 | 30.2 | 28.1 | 28.0 | 28.2 | 28.0 | 27.3 | 26.8 | 26.9 | |
| 30.5 | 31.1 | 31.0 | 28.9 | 28.2 | 29.0 | 29.0 | 28.0 | 27.3 | 27.3 | |
| Growth | +1.9% | −0.4% | −6.7% | −2.6% | +3.2% | −0.0% | −3.5% | −2.7% | +0.3% | |