Closing prices at the end of each trading day, from 27 Jul 2026. 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 | 1,799.1 | 2,296.7 | 2,300.3 | 2,261.5 | 2,072.6 | 2,254.2 | 2,017.0 | 1,949.4 | 1,933.3 | 1,944.9 |
| Growth | +27.7% | +0.2% | −1.7% | −8.4% | +8.8% | −10.5% | −3.3% | −0.8% | +0.6% | |
| Operating income | 121.0 | 137.8 | 147.1 | 141.2 | 108.8 | 151.9 | 24.3 | 77.2 | 151.4 | 202.8 |
| Net income | 82.3 | 91.2 | 88.6 | 90.7 | 71.7 | 134.5 | 9.0 | 53.3 | 111.6 | 144.6 |
| Growth | +10.9% | −2.8% | +2.4% | −21.0% | +87.6% | −93.3% | +494.9% | +109.5% | +29.6% | |
| EPS, diluted | 1.25 | 1.34 | 1.31 | 1.38 | 1.16 | 2.09 | 0.14 | 0.88 | 1.90 | 2.64 |
| Growth | +7.2% | −2.2% | +5.3% | −15.9% | +80.2% | −93.3% | +528.6% | +115.9% | +38.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.8% | 35.7% | 36.3% | 36.7% | 33.2% | 34.7% | 39.4% | 44.3% | 50.8% | 54.0% |
| Operating margin | 6.7% | 6.0% | 6.4% | 6.2% | 5.3% | 6.7% | 1.2% | 4.0% | 7.8% | 10.4% |
| Net margin | 4.6% | 4.0% | 3.9% | 4.0% | 3.5% | 6.0% | 0.4% | 2.7% | 5.8% | 7.4% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 9.5% | 5.5% | 9.3% | 10.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 153.5 | 245.5 | 260.7 | 222.8 | 185.4 | 220.9 | 256.0 | 224.2 | 258.2 | 311.2 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | −63.8 | −116.1 | −78.1 | −102.7 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | 192.2 | 108.1 | 180.0 | 208.5 |
| Growth | −43.7% | +66.5% | +15.8% | |||||||
| Buybacks | 0.0 | 0.0 | −80.0 | −58.6 | −43.7 | −100.0 | −135.7 | −125.5 | −224.6 | −152.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 270.3 | 414.1 | 364.4 | 418.8 | 488.0 | 515.5 | 348.2 | 336.3 | 290.7 | 342.0 |
| Total debt | 82.9 | 2.8 | 2.9 | 2.1 | 1.5 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 187.4 | 411.3 | 361.5 | 416.6 | 486.5 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 600.1 | 881.5 | 943.7 | 1,007.3 | 1,117.1 | 1,163.1 | 1,048.0 | 1,079.6 | 1,049.2 | 1,149.2 |
| Debt to equity | 0.14 | 0.00 | 0.00 | 0.00 | 0.00 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 270.3 | 414.1 | 364.4 | 418.8 | 488.0 | 515.5 | 348.2 | 336.3 | 290.7 | 342.0 | |
| 397.2 | 484.1 | 473.9 | 481.7 | 474.1 | 582.0 | 708.9 | 775.6 | 800.9 | 582.1 | |
| 108.6 | 161.7 | 184.0 | 194.2 | 189.5 | 140.0 | 131.2 | 126.5 | 107.2 | 139.3 | |
| 209.4 | 236.8 | 312.9 | 317.1 | 325.8 | 329.7 | 515.1 | 524.2 | 515.2 | 535.8 | |
| 1,211.2 | 1,531.3 | 1,597.1 | 1,790.4 | 1,853.4 | 1,983.6 | 2,348.9 | 2,391.5 | 2,266.4 | 2,201.2 | |
| Growth | +26.4% | +4.3% | +12.1% | +3.5% | +7.0% | +18.4% | +1.8% | −5.2% | −2.9% | |
| Liabilities | ||||||||||
| 5.5 | 1.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 77.4 | 1.8 | 2.9 | 2.1 | 1.5 | n/a | n/a | n/a | n/a | n/a | |
| calc | 82.9 | 2.8 | 2.9 | 2.1 | 1.5 | n/a | n/a | n/a | n/a | n/a |
| 601.3 | 633.6 | 629.2 | 752.4 | 700.7 | 785.3 | 1,267.8 | 1,280.2 | 1,185.4 | 1,015.5 | |
| Equity | ||||||||||
| 198.4 | 300.2 | 387.9 | 451.7 | 491.4 | 601.6 | 577.7 | 555.5 | 571.7 | 630.8 | |
| 600.1 | 881.5 | 943.7 | 1,007.3 | 1,117.1 | 1,163.1 | 1,048.0 | 1,079.6 | 1,049.2 | 1,149.2 | |
| Growth | +46.9% | +7.0% | +6.7% | +10.9% | +4.1% | −9.9% | +3.0% | −2.8% | +9.5% | |
| Per share and net cash | ||||||||||
| calc | 187.4 | 411.3 | 361.5 | 416.6 | 486.5 | n/a | n/a | n/a | n/a | n/a |
| 64.0 | 66.1 | 67.7 | 66.2 | 66.3 | 65.9 | 63.2 | 61.2 | 54.3 | 51.2 | |
| calc | 9.38 | 13.34 | 13.94 | 15.22 | 16.86 | 17.65 | 16.57 | 17.65 | 19.33 | 22.47 |
Lines marked calc are worked out here from filed figures; point at one for how.