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 | 763.5 | 796.4 | 859.6 | 955.1 | 862.5 | 1,010.6 | 1,045.5 | 1,244.7 | 1,307.0 | 1,374.7 |
| Growth | +4.3% | +7.9% | +11.1% | −9.7% | +17.2% | +3.4% | +19.1% | +5.0% | +5.2% | |
| Operating income | 37.7 | 46.9 | 71.3 | 79.1 | 46.0 | 109.7 | 70.1 | 120.6 | 200.3 | 102.6 |
| Net income | 14.7 | 55.5 | 40.9 | 28.6 | 9.5 | 62.5 | −80.6 | 64.5 | 132.4 | 47.1 |
| Growth | +278.4% | −26.4% | −29.9% | −66.7% | +557.2% | −228.8% | +105.4% | −64.5% | ||
| EPS, diluted | 0.52 | 1.97 | 1.41 | 0.97 | 0.32 | 1.94 | −2.68 | 2.04 | 4.25 | 1.51 |
| Growth | +278.8% | −28.4% | −31.2% | −67.0% | +506.3% | −238.1% | +108.3% | −64.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 53.5% | 54.1% | 54.6% | 54.9% | 53.4% | 56.2% | 54.6% | 54.3% | 56.1% | 54.6% |
| Operating margin | 4.9% | 5.9% | 8.3% | 8.3% | 5.3% | 10.9% | 6.7% | 9.7% | 15.3% | 7.5% |
| Net margin | 1.9% | 7.0% | 4.8% | 3.0% | 1.1% | 6.2% | −7.7% | 5.2% | 10.1% | 3.4% |
| Free cash flow margin | 3.3% | 6.6% | 6.8% | 7.9% | 6.0% | 9.6% | 1.1% | 8.5% | 11.8% | 11.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.9 | 65.6 | 74.7 | 95.1 | 64.5 | 111.8 | 33.4 | 125.3 | 167.0 | 170.7 |
| Capital expenditure | −14.8 | −12.8 | −16.5 | −20.1 | −13.0 | −14.9 | −21.8 | −19.0 | −13.1 | −19.8 |
| Free cash flow | 25.1 | 52.7 | 58.2 | 75.1 | 51.5 | 96.9 | 11.6 | 106.3 | 153.9 | 150.9 |
| Growth | +109.8% | +10.4% | +29.0% | −31.4% | +88.1% | −88.1% | +818.1% | +44.7% | −2.0% | |
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −22.2 | −22.3 | −22.4 | −22.6 | −22.8 | −23.3 | −24.0 | −24.5 | −24.7 | −24.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.4 | 32.6 | 17.5 | 25.9 | 27.4 | 20.8 | 28.9 | 24.3 | 24.5 | 40.8 |
| Total debt | 498.5 | 486.4 | 456.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −471.1 | −453.8 | −439.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 580.6 | 631.4 | 662.3 | 710.5 | 709.0 | 785.4 | 745.5 | 834.2 | 962.7 | 1,033.1 |
| Debt to equity | 0.86 | 0.77 | 0.69 | n/a | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 53.5% | 54.1% | 54.6% | 54.9% | 53.4% | 56.2% | 54.6% | 54.3% | 56.1% | 54.6% | |
| 4.9% | 5.9% | 8.3% | 8.3% | 5.3% | 10.9% | 6.7% | 9.7% | 15.3% | 7.5% | |
| 2.5% | 3.6% | 5.9% | 3.3% | 0.2% | 7.2% | −6.8% | 6.5% | 12.5% | 5.2% | |
| 1.9% | 7.0% | 4.8% | 3.0% | 1.1% | 6.2% | −7.7% | 5.2% | 10.1% | 3.4% | |
| 3.3% | 6.6% | 6.8% | 7.9% | 6.0% | 9.6% | 1.1% | 8.5% | 11.8% | 11.0% | |
| Spending | ||||||||||
| 4.2% | 4.1% | 4.9% | 4.8% | 4.7% | 4.3% | 4.5% | 4.2% | 4.2% | 4.1% | |
| 44.3% | 44.2% | 41.4% | 41.9% | 43.3% | 41.0% | 43.4% | 40.4% | 36.6% | 43.1% | |
| 1.9% | 1.6% | 1.9% | 2.1% | 1.5% | 1.5% | 2.1% | 1.5% | 1.0% | 1.4% | |
| 24.3% | −93.1% | 19.3% | 8.3% | −493.7% | 14.4% | n/a | 20.3% | 18.8% | 33.8% | |
| Returns | ||||||||||
| 2.5% | 8.8% | 6.2% | 4.0% | 1.3% | 8.0% | −10.8% | 7.7% | 13.8% | 4.6% | |
| 1.1% | 4.1% | 3.0% | 1.6% | 0.5% | 3.5% | −3.5% | 2.8% | 5.7% | 2.0% | |
| Balance and payout | ||||||||||
| 0.86 | 0.77 | 0.69 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 56.3% | 53.5% | 51.6% | 60.0% | 59.5% | 55.5% | 67.6% | 63.7% | 58.3% | 55.6% | |
| 151.5% | 40.2% | 54.9% | 79.0% | 239.8% | 37.2% | n/a | 38.0% | 18.6% | 52.6% | |
| 88.4% | 42.3% | 38.6% | 30.1% | 44.3% | 24.0% | 206.9% | 23.0% | 16.0% | 16.4% | |