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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 788.5 | 848.6 | 900.4 | 913.2 | 927.7 | 1,058.1 | 1,107.1 | 1,154.6 | 1,128.4 |
| Growth | +7.6% | +6.1% | +1.4% | +1.6% | +14.1% | +4.6% | +4.3% | −2.3% | |
| Operating income | 68.2 | 59.4 | 27.1 | 37.2 | 24.9 | −28.5 | 46.4 | −271.4 | 190.8 |
| Net income | 73.6 | 44.8 | 11.9 | 7.7 | 5.7 | −45.4 | 3.0 | −299.5 | 115.0 |
| Growth | −39.1% | −73.4% | −35.2% | −26.2% | −896.9% | −10,024.6% | |||
| EPS, diluted | 1.54 | 0.93 | 0.25 | 0.16 | 0.12 | −0.88 | 0.06 | −5.92 | 2.37 |
| Growth | −39.6% | −73.1% | −36.0% | −25.0% | −833.3% | −9,966.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.1% | 55.0% | 53.5% | 53.1% | 52.2% | 52.2% | 54.1% | 54.7% | 58.8% |
| Operating margin | 8.6% | 7.0% | 3.0% | 4.1% | 2.7% | −2.7% | 4.2% | −23.5% | 16.9% |
| Net margin | 9.3% | 5.3% | 1.3% | 0.8% | 0.6% | −4.3% | 0.3% | −25.9% | 10.2% |
| Free cash flow margin | 21.1% | 22.0% | 19.0% | 13.0% | 21.8% | 18.1% | 17.6% | 25.0% | 22.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 176.3 | 201.4 | 182.5 | 148.0 | 213.7 | 203.9 | 199.6 | 296.0 | 265.6 |
| Capital expenditure | −10.2 | −14.7 | −11.5 | −29.7 | −11.7 | −12.3 | −4.7 | −7.4 | −7.8 |
| Free cash flow | 166.1 | 186.7 | 171.0 | 118.3 | 202.0 | 191.6 | 194.9 | 288.5 | 257.8 |
| Growth | +12.4% | −8.4% | −30.8% | +70.8% | −5.1% | +1.7% | +48.0% | −10.7% | |
| Buybacks | n/a | 0.0 | 0.0 | −41.0 | −108.4 | 0.0 | −18.8 | −418.0 | −217.2 |
| Dividends paid | −23.1 | −23.3 | −23.6 | −6.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.8 | 30.9 | 31.8 | 35.8 | 55.1 | 31.7 | 31.3 | 67.6 | 38.9 |
| Total debt | 438.2 | 387.1 | 467.1 | 531.0 | 956.2 | 859.0 | 779.7 | 1,075.0 | 1,109.7 |
| Net cash (debt) | −408.4 | −356.3 | −435.3 | −495.3 | −901.0 | −827.4 | −748.4 | −1,007.4 | −1,070.8 |
| Shareholders’ equity | 336.3 | 373.8 | 396.8 | 426.2 | 717.1 | 744.0 | 809.9 | 126.8 | 85.1 |
| Debt to equity | 1.30 | 1.04 | 1.18 | 1.25 | 1.33 | 1.15 | 0.96 | 8.48 | 13.05 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 176.3 | 201.4 | 182.5 | 148.0 | 213.7 | 203.9 | 199.6 | 296.0 | 265.6 | |
| Growth | +14.2% | −9.4% | −18.9% | +44.4% | −4.6% | −2.1% | +48.3% | −10.3% | |
| Investment | |||||||||
| −10.2 | −14.7 | −11.5 | −29.7 | −11.7 | −12.3 | −4.7 | −7.4 | −7.8 | |
| calc | 166.1 | 186.7 | 171.0 | 118.3 | 202.0 | 191.6 | 194.9 | 288.5 | 257.8 |
| Growth | +12.4% | −8.4% | −30.8% | +70.8% | −5.1% | +1.7% | +48.0% | −10.7% | |
| calc | 3.48 | 3.89 | 3.54 | 2.43 | 4.19 | 3.72 | 3.63 | 5.71 | 5.32 |
| −184.9 | −97.8 | −167.2 | −71.8 | −471.3 | −85.5 | −64.4 | −73.4 | −74.9 | |
| Financing | |||||||||
| 278.6 | −291.9 | 111.2 | −10.7 | 264.1 | −25.7 | −143.0 | −139.4 | −247.4 | |
| −23.1 | −23.3 | −23.6 | −6.0 | 0.0 | 0.0 | n/a | n/a | n/a | |
| n/a | 0.0 | 0.0 | −41.0 | −108.4 | 0.0 | −18.8 | −418.0 | −217.2 | |
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.