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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 134.8 | 41.9 | −30.0 | 112.6 | 141.5 | 7.4 | −73.9 | 27.8 | 23.0 | 61.4 | |
| Growth | −68.9% | −171.6% | +25.7% | −94.8% | −1,098.6% | −17.3% | +167.0% | |||
| n/a | n/a | n/a | n/a | 26.9 | 30.2 | 27.9 | 25.6 | 26.8 | 36.3 | |
| Investment | ||||||||||
| −27.4 | −20.0 | −27.4 | −23.4 | −15.4 | −20.1 | −40.7 | −34.1 | −20.5 | −40.7 | |
| calc | 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% | |||||
| calc | 4.64 | 0.94 | −2.51 | 3.93 | 5.51 | −0.55 | −5.03 | −0.28 | 0.11 | 0.90 |
| −66.2 | −46.9 | −27.4 | −21.6 | −20.9 | −18.4 | −53.2 | −12.9 | −18.0 | −287.8 | |
| Financing | ||||||||||
| −11.0 | −16.8 | 22.8 | −68.1 | −10.4 | −12.1 | 60.1 | −18.3 | 24.4 | 206.1 | |
| −9.2 | −9.2 | −9.6 | −10.0 | −10.0 | −10.2 | −11.2 | −11.8 | −11.9 | −11.9 | |
| 0.0 | 0.0 | −24.1 | 0.0 | 0.0 | 0.0 | −10.1 | 0.0 | 0.0 | n/a | |
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.