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 | 436.1 | 440.6 | 436.8 | 473.9 | 488.2 | 498.9 | 491.5 | 595.7 | 595.5 | 658.1 |
| Growth | +1.0% | −0.9% | +8.5% | +3.0% | +2.2% | −1.5% | +21.2% | −0.0% | +10.5% | |
| Operating income | 114.2 | 127.1 | 101.0 | 127.1 | 130.5 | 141.0 | 126.6 | 196.7 | 184.5 | 203.3 |
| Net income | 59.7 | 69.4 | 63.9 | 84.3 | 86.4 | 94.3 | 78.4 | 124.9 | 119.3 | 130.4 |
| Growth | +16.1% | −7.9% | +32.1% | +2.5% | +9.2% | −16.9% | +59.3% | −4.5% | +9.4% | |
| EPS, diluted | 1.62 | 1.88 | 1.72 | 2.28 | 2.33 | 2.55 | 2.11 | 3.36 | 3.17 | 3.37 |
| Growth | +16.0% | −8.5% | +32.6% | +2.2% | +9.4% | −17.3% | +59.2% | −5.7% | +6.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 26.2% | 28.8% | 23.1% | 26.8% | 26.7% | 28.3% | 25.8% | 33.0% | 31.0% | 30.9% |
| Net margin | 13.7% | 15.7% | 14.6% | 17.8% | 17.7% | 18.9% | 15.9% | 21.0% | 20.0% | 19.8% |
| Free cash flow margin | −7.5% | 7.1% | 2.3% | −7.4% | −1.7% | −5.8% | −9.9% | −20.3% | −5.6% | −1.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 96.9 | 144.6 | 136.8 | 116.9 | 122.2 | 115.6 | 117.8 | 67.7 | 198.7 | 229.7 |
| Capital expenditure | −129.9 | −113.1 | −126.6 | −151.9 | −130.4 | −144.5 | −166.2 | −188.5 | −232.0 | −236.8 |
| Free cash flow | −32.9 | 31.4 | 10.2 | −35.1 | −8.3 | −28.9 | −48.4 | −120.9 | −33.2 | −7.1 |
| Growth | −67.5% | −443.4% | ||||||||
| Buybacks | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −33.4 | −36.4 | −38.9 | −42.7 | −47.2 | −51.7 | −56.4 | −61.2 | −67.0 | −74.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.4 | 0.2 | 7.1 | 1.3 | 36.7 | 5.0 | 6.0 | 14.1 | 26.7 | 18.8 |
| Total debt | 321.3 | 321.4 | 321.4 | 281.3 | 440.3 | 412.2 | 446.5 | 575.6 | 640.4 | 782.7 |
| Net cash (debt) | −320.9 | −321.1 | −314.3 | −280.0 | −403.6 | −407.2 | −440.6 | −561.5 | −613.7 | −763.9 |
| Shareholders’ equity | 494.3 | 529.9 | 558.2 | 601.5 | 641.7 | 685.9 | 709.5 | 776.1 | 920.1 | 1,045.6 |
| Debt to equity | 0.65 | 0.61 | 0.58 | 0.47 | 0.69 | 0.60 | 0.63 | 0.74 | 0.70 | 0.75 |
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 | ||||||||||
| 0.4 | 0.2 | 7.1 | 1.3 | 36.7 | 5.0 | 6.0 | 14.1 | 26.7 | 18.8 | |
| 20.0 | 26.1 | 23.4 | 20.9 | 29.2 | 34.4 | 26.2 | 34.3 | 37.7 | 38.3 | |
| 1,150.9 | 1,205.0 | 1,296.3 | 1,415.7 | 1,512.0 | 1,626.0 | 1,753.8 | 1,892.3 | 2,099.6 | 2,296.3 | |
| 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | n/a | n/a | |
| 1,470.5 | 1,416.7 | 1,501.4 | 1,641.3 | 1,791.6 | 1,901.0 | 2,034.4 | 2,246.1 | 2,500.2 | 2,715.1 | |
| Growth | −3.7% | +6.0% | +9.3% | +9.2% | +6.1% | +7.0% | +10.4% | +11.3% | +8.6% | |
| Liabilities | ||||||||||
| 0.3 | 0.3 | 40.3 | 0.3 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 321.0 | 321.0 | 281.1 | 281.0 | 440.3 | 412.2 | 446.5 | 575.6 | 640.4 | 782.7 | |
| calc | 321.3 | 321.4 | 321.4 | 281.3 | 440.3 | 412.2 | 446.5 | 575.6 | 640.4 | 782.7 |
| Equity | ||||||||||
| 247.1 | 279.8 | 304.5 | 346.0 | 385.0 | 427.5 | 449.4 | 512.9 | 564.9 | 620.4 | |
| 494.3 | 529.9 | 558.2 | 601.5 | 641.7 | 685.9 | 709.5 | 776.1 | 920.1 | 1,045.6 | |
| Growth | +7.2% | +5.3% | +7.8% | +6.7% | +6.9% | +3.4% | +9.4% | +18.5% | +13.6% | |
| Per share and net cash | ||||||||||
| calc | −320.9 | −321.1 | −314.3 | −280.0 | −403.6 | −407.2 | −440.6 | −561.5 | −613.7 | −763.9 |
| 36.6 | 36.7 | 36.7 | 36.8 | 36.9 | 36.9 | 37.0 | 37.0 | 38.2 | 39.1 | |
| calc | 13.52 | 14.45 | 15.22 | 16.33 | 17.39 | 18.57 | 19.20 | 20.99 | 24.12 | 26.75 |
Lines marked calc are worked out here from filed figures; point at one for how.