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 | 214.2 | 259.3 | 282.2 | 306.2 | 330.1 | 391.2 | 378.9 | 445.8 | 569.8 | 495.3 |
| Growth | +21.1% | +8.8% | +8.5% | +7.8% | +18.5% | −3.2% | +17.7% | +27.8% | −13.1% | |
| Operating income | 73.6 | 87.1 | 68.0 | 114.9 | 99.2 | 111.9 | 100.5 | −15.3 | 188.1 | 111.0 |
| Net income | 47.1 | 23.6 | 10.9 | 46.5 | 10.8 | 11.4 | 12.0 | −211.9 | −131.6 | −225.5 |
| Growth | −50.0% | −53.8% | +326.5% | −76.8% | +5.5% | +5.8% | −1,862.5% | |||
| EPS, diluted | n/a | 0.30 | 0.01 | 0.39 | −0.09 | −0.20 | −0.09 | −1.71 | −0.76 | −1.21 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 34.4% | 33.6% | 24.1% | 37.5% | 30.1% | 28.6% | 26.5% | −3.4% | 33.0% | 22.4% |
| Net margin | 22.0% | 9.1% | 3.9% | 15.2% | 3.3% | 2.9% | 3.2% | −47.5% | −23.1% | −45.5% |
| Free cash flow margin | 53.3% | 49.3% | 50.7% | 42.0% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 114.4 | 131.0 | 144.6 | 146.0 | 176.9 | 192.5 | 181.8 | 143.7 | 299.5 | 222.8 |
| Capital expenditure | −0.2 | −3.1 | −1.5 | −17.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 114.2 | 127.8 | 143.1 | 128.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +11.9% | +12.0% | −10.1% | |||||||
| Buybacks | 0.0 | 0.0 | n/a | 0.0 | 0.0 | −0.2 | −0.7 | 0.0 | 0.0 | −120.3 |
| Dividends paid | −120.4 | −142.7 | −147.4 | −150.8 | −155.1 | −156.2 | −166.8 | −207.0 | −272.4 | −192.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 77.3 | 102.4 | 100.3 | 270.3 | 124.2 | 89.7 | 103.3 | 121.6 | 159.7 | 180.1 |
| Total debt | 55.4 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 21.9 | 102.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1,347.8 | 1,413.2 | 1,425.5 | 1,697.6 | 1,532.5 | 1,620.7 | 1,439.0 | 2,637.8 | 2,187.0 | 1,663.5 |
| Debt to equity | 0.04 | 0.00 | n/a | 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 | ||||||||||
| 34.4% | 33.6% | 24.1% | 37.5% | 30.1% | 28.6% | 26.5% | −3.4% | 33.0% | 22.4% | |
| 24.3% | 10.3% | 4.7% | 16.6% | 4.8% | 6.0% | 6.1% | −39.6% | −13.1% | −23.0% | |
| 22.0% | 9.1% | 3.9% | 15.2% | 3.3% | 2.9% | 3.2% | −47.5% | −23.1% | −45.5% | |
| 53.3% | 49.3% | 50.7% | 42.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 3.3% | 3.3% | 3.7% | 3.3% | 4.0% | 4.4% | 4.7% | 8.3% | 9.2% | 10.7% | |
| 0.1% | 1.2% | 0.5% | 5.7% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 8.5% | 11.7% | 18.3% | 8.5% | 31.6% | 51.7% | 47.9% | n/a | n/a | n/a | |
| Returns | ||||||||||
| 3.5% | 1.7% | 0.8% | 2.7% | 0.7% | 0.7% | 0.8% | −8.0% | −6.0% | −13.6% | |
| 1.6% | 0.8% | 0.3% | 1.3% | 0.3% | 0.3% | 0.3% | −2.6% | −1.9% | −5.2% | |
| Balance and payout | ||||||||||
| 0.04 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 53.1% | 53.5% | 56.8% | 53.8% | 60.8% | 61.1% | 63.3% | 67.4% | 68.6% | 61.7% | |
| 255.4% | 605.2% | 1,353.1% | 324.4% | 1,438.7% | 1,374.4% | 1,387.6% | n/a | n/a | n/a | |
| 105.4% | 111.7% | 103.0% | 117.2% | n/a | n/a | n/a | n/a | n/a | n/a | |