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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 14.2 | 55.4 | 9.8 | 7.1 | 10.6 | 15.1 | 31.0 | 29.8 | 19.6 | 19.8 | |
| 129.0 | 129.2 | 137.2 | 171.7 | 180.1 | 149.6 | 215.5 | 211.8 | 212.4 | 236.5 | |
| 575.4 | 612.6 | 672.2 | 755.9 | 765.5 | 768.0 | 811.1 | n/a | n/a | n/a | |
| 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 17.6 | 56.2 | 56.2 | 56.2 | 56.2 | |
| 905.0 | 1,050.3 | 1,034.6 | 1,236.0 | 1,263.4 | 1,312.0 | 1,495.3 | 1,496.0 | 1,594.9 | 1,706.1 | |
| Growth | +16.1% | −1.5% | +19.5% | +2.2% | +3.8% | +14.0% | +0.0% | +6.6% | +7.0% | |
| Liabilities | ||||||||||
| 0.0 | 16.9 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 264.8 | 248.3 | 0.0 | 297.0 | 275.0 | 135.0 | 115.0 | n/a | n/a | n/a | |
| calc | 264.8 | 265.2 | 0.0 | 297.0 | 275.0 | 135.0 | 115.0 | n/a | n/a | n/a |
| 689.6 | 673.9 | 614.3 | 835.1 | 819.3 | 710.8 | 757.2 | 756.8 | 820.3 | 890.9 | |
| Equity | ||||||||||
| −24.7 | 122.0 | 187.8 | 229.2 | 275.2 | 411.5 | 567.5 | 605.1 | 631.5 | 663.0 | |
| 215.4 | 376.3 | 420.3 | 400.9 | 444.1 | 601.2 | 738.2 | 739.2 | 774.7 | 815.2 | |
| Growth | +74.7% | +11.7% | −4.6% | +10.8% | +35.4% | +22.8% | +0.1% | +4.8% | +5.2% | |
| Per share and net cash | ||||||||||
| calc | −250.6 | −209.8 | 9.8 | −290.0 | −264.4 | −119.9 | −84.0 | n/a | n/a | n/a |
| 30.5 | 30.5 | 29.3 | 27.9 | 28.0 | 28.1 | 27.4 | 26.8 | 26.7 | 26.9 | |
| calc | 7.06 | 12.35 | 14.32 | 14.36 | 15.84 | 21.36 | 26.90 | 27.63 | 28.97 | 30.35 |
Lines marked calc are worked out here from filed figures; point at one for how.