Closing prices at the end of each trading day, from 13 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 | 1,147.4 | 1,184.7 | 1,171.6 | 1,169.6 | 1,024.4 | 1,095.5 | 1,274.5 | 1,338.2 | 1,305.1 | 1,410.4 |
| Growth | +3.3% | −1.1% | −0.2% | −12.4% | +6.9% | +16.3% | +5.0% | −2.5% | +8.1% | |
| Operating income | 87.2 | 55.5 | −86.4 | 25.1 | 40.5 | 19.9 | 7.5 | 48.6 | 23.2 | 65.9 |
| Net income | 55.2 | 37.8 | −60.4 | 22.3 | 46.0 | 15.8 | −0.1 | 33.5 | 4.3 | 38.8 |
| Growth | −31.5% | −259.8% | +106.3% | −65.7% | −100.6% | −87.2% | +802.3% | |||
| EPS, diluted | 2.38 | 1.63 | −2.64 | 0.98 | 2.01 | 0.69 | 0.00 | 1.47 | 0.19 | 1.68 |
| Growth | −31.5% | −262.0% | +105.1% | −65.7% | −100.0% | −87.1% | +784.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.1% | 20.5% | 11.6% | 20.5% | 23.2% | 22.8% | 20.7% | 24.7% | 25.1% | 26.5% |
| Operating margin | 7.6% | 4.7% | −7.4% | 2.1% | 4.0% | 1.8% | 0.6% | 3.6% | 1.8% | 4.7% |
| Net margin | 4.8% | 3.2% | −5.2% | 1.9% | 4.5% | 1.4% | −0.0% | 2.5% | 0.3% | 2.8% |
| Free cash flow margin | 9.4% | 1.8% | −4.9% | 7.6% | 12.3% | −1.2% | −9.0% | −0.5% | 0.2% | 1.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 134.8 | 41.9 | −30.0 | 112.6 | 141.5 | 7.4 | −73.9 | 27.8 | 23.0 | 61.4 |
| Capital expenditure | −27.4 | −20.0 | −27.4 | −23.4 | −15.4 | −20.1 | −40.7 | −34.1 | −20.5 | −40.7 |
| Free cash flow | 107.4 | 21.8 | −57.4 | 89.2 | 126.1 | −12.7 | −114.6 | −6.3 | 2.5 | 20.7 |
| Growth | −79.7% | −362.9% | +41.4% | −110.1% | +728.0% | |||||
| Buybacks | 0.0 | 0.0 | −24.1 | 0.0 | 0.0 | 0.0 | −10.1 | 0.0 | 0.0 | n/a |
| Dividends paid | −9.2 | −9.2 | −9.6 | −10.0 | −10.0 | −10.2 | −11.2 | −11.8 | −11.9 | −11.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 82.4 | 62.3 | 25.8 | 48.9 | 158.6 | 134.4 | 66.0 | 63.2 | 90.8 | 72.0 |
| Total debt | 6.7 | 4.0 | 60.1 | 0.9 | 0.6 | 0.3 | 78.3 | 72.1 | 105.0 | 335.8 |
| Net cash (debt) | 75.7 | 58.2 | −34.3 | 48.0 | 158.0 | 134.1 | −12.3 | −8.9 | −14.2 | −263.8 |
| Shareholders’ equity | 647.8 | 685.7 | 584.6 | 601.9 | 642.5 | 650.8 | 626.9 | 653.4 | 637.8 | 681.7 |
| Debt to equity | 0.01 | 0.01 | 0.10 | 0.00 | 0.00 | 0.00 | 0.12 | 0.11 | 0.16 | 0.49 |
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 | ||||||||||
| 82.4 | 62.3 | 25.8 | 48.9 | 158.6 | 134.4 | 66.0 | 63.2 | 90.8 | 72.0 | |
| 106.7 | 114.8 | 130.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 360.4 | 391.4 | 355.9 | 294.5 | 249.7 | 298.7 | 393.4 | 455.6 | 422.7 | 466.0 | |
| 180.5 | 190.4 | 192.4 | 190.4 | 172.8 | 171.7 | 173.6 | 187.6 | 181.9 | 222.3 | |
| 40.8 | 45.7 | 32.7 | 33.1 | 38.7 | 38.6 | 45.2 | 46.3 | 25.0 | 111.8 | |
| 843.6 | 889.6 | 855.5 | 800.5 | 846.7 | 905.8 | 1,014.4 | 1,059.3 | 1,043.6 | 1,367.2 | |
| Growth | +5.5% | −3.8% | −6.4% | +5.8% | +7.0% | +12.0% | +4.4% | −1.5% | +31.0% | |
| Liabilities | ||||||||||
| 2.5 | 2.5 | 0.4 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 | 16.2 | |
| 4.1 | 1.6 | 59.7 | 0.7 | 0.4 | 0.2 | 78.1 | 72.0 | 105.0 | 319.6 | |
| calc | 6.7 | 4.0 | 60.1 | 0.9 | 0.6 | 0.3 | 78.3 | 72.1 | 105.0 | 335.8 |
| 194.8 | 202.8 | 270.2 | 198.1 | 205.2 | 254.5 | 387.5 | 405.6 | 406.0 | 685.6 | |
| Equity | ||||||||||
| 536.8 | 565.3 | 495.2 | 508.3 | 545.2 | 549.3 | 527.8 | 549.4 | 541.7 | 568.3 | |
| 647.8 | 685.7 | 584.6 | 601.9 | 642.5 | 650.8 | 626.9 | 653.4 | 637.8 | 681.7 | |
| Growth | +5.8% | −14.7% | +3.0% | +6.7% | +1.3% | −3.7% | +4.2% | −2.4% | +6.9% | |
| Per share and net cash | ||||||||||
| calc | 75.7 | 58.2 | −34.3 | 48.0 | 158.0 | 134.1 | −12.3 | −8.9 | −14.2 | −263.8 |
| 23.0 | 23.1 | 22.5 | 22.6 | 22.6 | 22.8 | 22.6 | 22.7 | 22.8 | 22.9 | |
| calc | 28.11 | 29.72 | 25.97 | 26.69 | 28.41 | 28.59 | 27.71 | 28.73 | 27.97 | 29.80 |
Lines marked calc are worked out here from filed figures; point at one for how.