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 | 1,562.7 | 1,861.2 | 2,002.6 | 1,840.8 | 1,760.3 | 1,642.0 | 1,690.2 | 1,671.4 | 1,715.7 | 1,837.2 |
| Growth | +19.1% | +7.6% | −8.1% | −4.4% | −6.7% | +2.9% | −1.1% | +2.7% | +7.1% | |
| Net income | 77.4 | 88.2 | 83.5 | 64.6 | 98.7 | 48.5 | 34.2 | 38.4 | 39.5 | 59.1 |
| Growth | +14.0% | −5.3% | −22.7% | +52.8% | −50.8% | −29.5% | +12.1% | +2.8% | +49.6% | |
| EPS, diluted | 1.05 | 1.19 | 1.12 | 0.87 | 1.32 | 0.65 | 0.46 | 0.52 | 0.53 | 0.81 |
| Growth | +13.3% | −5.9% | −22.3% | +51.7% | −50.8% | −29.2% | +13.0% | +1.9% | +52.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 5.0% | 4.7% | 4.2% | 3.5% | 5.6% | 3.0% | 2.0% | 2.3% | 2.3% | 3.2% |
| Free cash flow margin | 2.3% | 0.1% | 3.7% | 4.8% | 12.1% | 1.9% | −0.8% | 2.3% | 1.4% | 7.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 41.4 | 7.6 | 80.0 | 93.6 | 217.2 | 37.1 | −8.2 | 43.5 | 30.8 | 145.0 |
| Capital expenditure | −5.4 | −5.4 | −4.9 | −4.4 | −4.3 | −5.7 | −5.2 | −5.4 | −6.3 | −5.8 |
| Free cash flow | 36.0 | 2.2 | 75.1 | 89.2 | 212.9 | 31.4 | −13.4 | 38.1 | 24.5 | 139.2 |
| Growth | −93.8% | +3,262.8% | +18.8% | +138.6% | −85.2% | −142.6% | −35.8% | +468.7% | ||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −21.5 | 0.0 | −11.3 | −5.0 | −61.6 |
| Dividends paid | −53.3 | −55.2 | −57.2 | −59.0 | −60.7 | −62.2 | −63.4 | 0.0 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 23.9 | 9.6 | 26.0 | 27.3 | 139.3 | 70.8 | 26.3 | 54.3 | 56.8 | 125.2 |
| Shareholders’ equity | 338.8 | 400.0 | 440.8 | 460.3 | 470.3 | 445.2 | 418.3 | 456.6 | 499.9 | 510.2 |
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 | ||||||||||
| 7.7% | 7.1% | 5.0% | 4.6% | 7.3% | 4.0% | 2.6% | 3.2% | 3.1% | 3.7% | |
| 5.0% | 4.7% | 4.2% | 3.5% | 5.6% | 3.0% | 2.0% | 2.3% | 2.3% | 3.2% | |
| 2.3% | 0.1% | 3.7% | 4.8% | 12.1% | 1.9% | −0.8% | 2.3% | 1.4% | 7.6% | |
| Spending | ||||||||||
| 6.7% | 6.8% | 6.8% | 8.1% | 8.6% | 10.5% | 8.3% | 10.0% | 10.7% | 10.4% | |
| 0.3% | 0.3% | 0.2% | 0.2% | 0.2% | 0.3% | 0.3% | 0.3% | 0.4% | 0.3% | |
| 35.7% | 33.6% | 16.4% | 24.1% | 23.6% | 25.9% | 23.1% | 27.7% | 25.4% | 13.0% | |
| Returns | ||||||||||
| 22.8% | 22.1% | 18.9% | 14.0% | 21.0% | 10.9% | 8.2% | 8.4% | 7.9% | 11.6% | |
| 14.6% | 13.1% | 12.1% | 8.9% | 12.6% | 6.2% | 4.8% | 4.9% | 4.9% | 7.4% | |
| Balance and payout | ||||||||||
| 68.9% | 62.6% | 68.5% | 91.3% | 61.5% | 128.2% | 185.1% | 0.0% | 0.0% | n/a | |
| 148.3% | 2,474.0% | 76.2% | 66.1% | 28.5% | 266.6% | n/a | 29.6% | 20.5% | 44.3% | |