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 | 612.9 | 607.3 | 610.8 | 596.8 | 645.3 | 607.3 | 968.0 | 1,207.5 | 1,047.5 | 805.7 |
| Growth | −0.9% | +0.6% | −2.3% | +8.1% | −5.9% | +59.4% | +24.7% | −13.2% | −23.1% | |
| Operating income | 85.6 | 63.5 | 89.8 | 94.3 | 93.4 | 105.4 | 188.4 | 42.4 | −20.2 | −57.4 |
| Net income | 56.4 | 75.2 | 72.7 | 73.0 | 70.8 | 79.3 | 133.6 | 14.8 | −29.7 | −52.5 |
| Growth | +33.3% | −3.3% | +0.4% | −3.0% | +12.0% | +68.5% | −88.9% | −301.2% | ||
| EPS, diluted | 0.68 | 0.90 | 0.88 | 0.89 | 0.87 | 1.00 | 1.69 | 0.19 | −0.38 | −0.67 |
| Growth | +32.4% | −2.2% | +1.1% | −2.2% | +14.9% | +69.0% | −88.8% | −300.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.0% | 10.5% | 14.7% | 15.8% | 14.5% | 17.4% | 19.5% | 3.5% | −1.9% | −7.1% |
| Net margin | 9.2% | 12.4% | 11.9% | 12.2% | 11.0% | 13.1% | 13.8% | 1.2% | −2.8% | −6.5% |
| Free cash flow margin | 11.4% | −12.3% | −3.7% | −2.9% | −3.9% | −1.5% | 3.5% | −3.6% | 3.3% | −8.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 155.8 | 109.5 | 146.5 | 146.4 | 178.9 | 123.4 | 194.7 | 165.3 | 144.3 | 89.3 |
| Capital expenditure | −86.1 | −184.1 | −169.3 | −163.8 | −204.3 | −132.6 | −160.6 | −208.6 | −109.5 | −156.2 |
| Free cash flow | 69.7 | −74.6 | −22.7 | −17.4 | −25.5 | −9.2 | 34.1 | −43.3 | 34.8 | −66.9 |
| Growth | −207.0% | −226.9% | −292.0% | |||||||
| Buybacks | −14.7 | 0.0 | −25.1 | 0.0 | −25.7 | −32.0 | 0.0 | 0.0 | −7.3 | −10.4 |
| Dividends paid | −6.7 | −6.7 | −6.6 | −6.6 | −6.5 | −45.9 | −6.3 | −6.3 | −4.7 | −6.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 128.5 | 75.4 | 161.4 | 76.7 | 113.9 | 157.7 | 49.5 | 28.1 | 12.8 | 18.5 |
| Total debt | n/a | n/a | 0.0 | n/a | n/a | 0.0 | 401.1 | 292.5 | 193.5 | 156.0 |
| Net cash (debt) | n/a | n/a | 161.4 | n/a | n/a | 157.7 | −351.6 | −264.4 | −180.7 | −137.5 |
| Shareholders’ equity | 505.8 | 574.6 | 616.0 | 684.7 | 724.3 | 727.1 | 855.5 | 865.3 | 822.6 | 755.3 |
| Debt to equity | n/a | n/a | 0.00 | n/a | n/a | 0.00 | 0.47 | 0.34 | 0.24 | 0.21 |
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 | ||||||||||
| 128.5 | 75.4 | 161.4 | 76.7 | 113.9 | 157.7 | 49.5 | 28.1 | 12.8 | 18.5 | |
| 46.8 | 64.3 | 49.0 | 56.8 | 55.6 | 52.8 | 139.8 | 102.7 | 91.6 | 74.2 | |
| 407.6 | 442.9 | 403.1 | 526.3 | 539.3 | 487.9 | 973.3 | 885.4 | 764.4 | 667.2 | |
| 100.2 | 132.4 | 132.4 | 168.3 | 168.3 | 168.3 | 320.7 | 322.6 | 322.6 | 322.6 | |
| 738.2 | 789.1 | 806.2 | 898.9 | 951.2 | 928.5 | 1,669.5 | 1,509.6 | 1,334.2 | 1,191.6 | |
| Growth | +6.9% | +2.2% | +11.5% | +5.8% | −2.4% | +79.8% | −9.6% | −11.6% | −10.7% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.0 | n/a | n/a | 0.0 | 2.0 | 1.8 | 1.8 | 1.9 | |
| n/a | n/a | 0.0 | n/a | n/a | 0.0 | 399.1 | 290.7 | 191.7 | 154.1 | |
| calc | n/a | n/a | 0.0 | n/a | n/a | 0.0 | 401.1 | 292.5 | 193.5 | 156.0 |
| Equity | ||||||||||
| 625.7 | 694.2 | 760.3 | 826.7 | 891.0 | 924.4 | 1,051.6 | 1,060.1 | 1,024.1 | 965.4 | |
| 505.8 | 574.6 | 616.0 | 684.7 | 724.3 | 727.1 | 855.5 | 865.3 | 822.6 | 755.3 | |
| Growth | +13.6% | +7.2% | +11.2% | +5.8% | +0.4% | +17.7% | +1.1% | −4.9% | −8.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | 161.4 | n/a | n/a | 157.7 | −351.6 | −264.4 | −180.7 | −137.5 |
| 83.3 | 83.3 | 81.9 | 82.0 | 80.7 | 78.9 | 79.0 | 79.0 | 78.5 | 77.4 | |
| calc | 6.07 | 6.90 | 7.52 | 8.35 | 8.98 | 9.21 | 10.83 | 10.95 | 10.48 | 9.75 |
Lines marked calc are worked out here from filed figures; point at one for how.