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 | 883.4 | 1,306.8 | 1,476.9 | 1,513.3 | 1,193.1 | 1,483.4 | 1,963.7 | 1,948.8 | 1,845.4 | 1,778.0 |
| Growth | +47.9% | +13.0% | +2.5% | −21.2% | +24.3% | +32.4% | −0.8% | −5.3% | −3.7% | |
| Operating income | 98.2 | 125.0 | 133.5 | 149.9 | 33.7 | 132.1 | 187.3 | 161.6 | 177.9 | 129.5 |
| Net income | 81.3 | 61.8 | 85.0 | 112.2 | 28.7 | 93.1 | 133.0 | 139.1 | 35.6 | 116.6 |
| Growth | −24.0% | +37.5% | +32.0% | −74.4% | +224.4% | +42.9% | +4.6% | −74.4% | +227.5% | |
| EPS, diluted | 3.33 | 2.52 | 3.45 | 4.54 | 1.16 | 3.75 | 5.32 | 5.56 | 1.42 | 4.67 |
| Growth | −24.3% | +36.9% | +31.6% | −74.4% | +223.3% | +41.9% | +4.5% | −74.5% | +228.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.6% | 30.9% | 29.5% | 30.8% | 28.7% | 29.3% | 29.9% | 30.3% | 29.4% | 27.7% |
| Operating margin | 11.1% | 9.6% | 9.0% | 9.9% | 2.8% | 8.9% | 9.5% | 8.3% | 9.6% | 7.3% |
| Net margin | 9.2% | 4.7% | 5.8% | 7.4% | 2.4% | 6.3% | 6.8% | 7.1% | 1.9% | 6.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 105.5 | 82.7 | 104.9 | 161.6 | 145.9 | 93.2 | 81.7 | 207.3 | 184.5 | 138.3 |
| Buybacks | −8.4 | −1.1 | −1.4 | −2.4 | −2.1 | −0.8 | −5.9 | −1.1 | −0.7 | −23.9 |
| Dividends paid | −15.9 | −18.6 | −21.7 | −25.0 | −25.6 | −28.8 | −31.7 | −35.1 | −38.8 | −42.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 101.9 | 90.2 | 123.1 | 75.7 | 105.3 | 141.8 | 147.1 | 203.7 | 289.2 | 292.5 |
| Total debt | 268.8 | 218.4 | 207.6 | 58.6 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −166.9 | −128.2 | −84.5 | 17.1 | 105.3 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 653.5 | 793.9 | 825.0 | 918.5 | 944.4 | 1,032.4 | 1,038.0 | 1,147.1 | 1,211.2 | 1,326.1 |
| Debt to equity | 0.41 | 0.28 | 0.25 | 0.06 | 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 | ||||||||||
| 101.9 | 90.2 | 123.1 | 75.7 | 105.3 | 141.8 | 147.1 | 203.7 | 289.2 | 292.5 | |
| 173.8 | 209.8 | 248.0 | 244.6 | 220.0 | 277.6 | 373.1 | 300.1 | 301.0 | 329.3 | |
| 157.4 | 196.0 | 196.4 | 198.7 | 210.8 | 214.4 | 220.9 | 268.3 | 269.7 | 286.1 | |
| 374.8 | 361.8 | 364.9 | 363.0 | 371.2 | 364.3 | 358.8 | 399.3 | 382.5 | 399.0 | |
| 1,181.4 | 1,410.2 | 1,473.4 | 1,468.8 | 1,397.4 | 1,570.9 | 1,603.7 | 1,707.4 | 1,734.7 | 1,832.4 | |
| Growth | +19.4% | +4.5% | −0.3% | −4.9% | +12.4% | +2.1% | +6.5% | +1.6% | +5.6% | |
| Liabilities | ||||||||||
| 10.3 | 15.8 | 21.4 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 258.5 | 202.6 | 186.2 | 58.6 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| calc | 268.8 | 218.4 | 207.6 | 58.6 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| 527.6 | 615.9 | 647.9 | n/a | n/a | 537.9 | 563.3 | 557.8 | 518.6 | 499.5 | |
| Equity | ||||||||||
| 561.8 | 605.0 | 668.3 | 755.5 | 758.6 | 822.9 | 924.2 | 1,028.2 | 1,025.0 | 1,099.2 | |
| 653.5 | 793.9 | 825.0 | 918.5 | 944.4 | 1,032.4 | 1,038.0 | 1,147.1 | 1,211.2 | 1,326.1 | |
| Growth | +21.5% | +3.9% | +11.3% | +2.8% | +9.3% | +0.5% | +10.5% | +5.6% | +9.5% | |
| Per share and net cash | ||||||||||
| calc | −166.9 | −128.2 | −84.5 | 17.1 | 105.3 | n/a | n/a | n/a | n/a | n/a |
| 24.1 | 24.4 | 24.4 | 24.5 | 24.6 | 24.8 | 24.8 | 24.9 | 25.0 | 24.8 | |
| calc | 27.15 | 32.60 | 33.76 | 37.48 | 38.39 | 41.67 | 41.91 | 46.13 | 48.53 | 53.52 |
Lines marked calc are worked out here from filed figures; point at one for how.