Closing prices at the end of each trading day, from 13 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 | 1,319.7 | 1,253.6 | 1,303.9 | 1,347.4 | 1,397.7 | 1,579.9 | 1,710.8 | 1,531.8 | 1,405.3 | 1,329.0 |
| Growth | −5.0% | +4.0% | +3.3% | +3.7% | +13.0% | +8.3% | −10.5% | −8.3% | −5.4% | |
| Operating income | 59.1 | 60.0 | 72.4 | 74.8 | 80.3 | 106.6 | 116.9 | 87.1 | 69.7 | 50.1 |
| Net income | 32.8 | 33.3 | 58.0 | 130.9 | 56.0 | 75.2 | 75.4 | 61.1 | 50.4 | 34.8 |
| Growth | +1.6% | +74.2% | +125.7% | −57.2% | +34.2% | +0.3% | −19.0% | −17.5% | −30.9% | |
| EPS, diluted | 1.25 | 1.30 | 2.30 | 5.50 | 2.62 | 3.54 | 3.68 | 3.13 | 2.68 | 1.96 |
| Growth | +4.0% | +76.9% | +139.1% | −52.4% | +35.1% | +4.0% | −14.9% | −14.4% | −26.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.0% | 30.0% | 29.6% | 29.3% | 28.3% | 28.9% | 29.3% | 27.9% | 27.4% | 27.2% |
| Operating margin | 4.5% | 4.8% | 5.6% | 5.6% | 5.7% | 6.7% | 6.8% | 5.7% | 5.0% | 3.8% |
| Net margin | 2.5% | 2.7% | 4.4% | 9.7% | 4.0% | 4.8% | 4.4% | 4.0% | 3.6% | 2.6% |
| Free cash flow margin | 2.1% | 1.9% | 6.3% | 4.2% | 7.3% | 4.2% | 4.8% | 5.5% | 5.6% | 3.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.8 | 29.3 | 87.7 | 66.6 | 109.2 | 72.9 | 90.8 | 91.5 | 86.9 | 61.6 |
| Capital expenditure | −12.4 | −5.8 | −5.2 | −10.4 | −6.5 | −6.4 | −8.1 | −7.8 | −7.6 | −14.8 |
| Free cash flow | 27.4 | 23.5 | 82.6 | 56.3 | 102.7 | 66.5 | 82.7 | 83.7 | 79.3 | 46.8 |
| Growth | −14.3% | +251.4% | −31.9% | +82.5% | −35.3% | +24.4% | +1.2% | −5.3% | −41.0% | |
| Buybacks | −46.0 | −14.6 | −22.2 | −124.5 | −35.6 | −66.2 | −74.9 | −75.0 | −41.9 | −50.9 |
| Dividends paid | −12.4 | −12.1 | −14.9 | −16.6 | −16.8 | −20.1 | −24.0 | −27.6 | −28.2 | −27.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.5 | 0.4 | 0.1 | 19.8 | 103.5 | 97.0 | 0.1 | 0.1 | 0.3 | 2.1 |
| Shareholders’ equity | 121.7 | 134.3 | 168.3 | 167.3 | 179.9 | 188.4 | 182.2 | 159.1 | 154.6 | 124.6 |
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 | ||||||||||
| 1.5 | 0.4 | 0.1 | 19.8 | 103.5 | 97.0 | 0.1 | 0.1 | 0.3 | 2.1 | |
| 206.4 | 225.9 | 210.6 | 217.9 | 228.4 | 265.3 | 269.5 | 233.4 | 215.7 | 190.5 | |
| 43.1 | 39.7 | 34.3 | 30.0 | 26.8 | 6.0 | 8.6 | 9.4 | 7.7 | 6.0 | |
| 46.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | |
| 365.4 | 384.3 | 379.9 | 381.1 | 479.0 | 503.4 | 392.0 | 358.0 | 357.8 | 365.6 | |
| Growth | +5.2% | −1.1% | +0.3% | +25.7% | +5.1% | −22.1% | −8.7% | −0.0% | +2.2% | |
| Liabilities | ||||||||||
| 243.7 | 250.0 | 211.6 | 213.9 | 299.1 | 315.0 | 209.8 | 198.9 | 203.2 | 241.0 | |
| Equity | ||||||||||
| 175.0 | 195.1 | 237.3 | 350.5 | 388.6 | 442.6 | 492.8 | 525.2 | 546.2 | 552.2 | |
| 121.7 | 134.3 | 168.3 | 167.3 | 179.9 | 188.4 | 182.2 | 159.1 | 154.6 | 124.6 | |
| Growth | +10.3% | +25.4% | −0.6% | +7.6% | +4.7% | −3.3% | −12.7% | −2.8% | −19.4% | |
| Per share and net cash | ||||||||||
| 26.7 | 71.5 | 71.9 | 72.2 | 22.1 | 73.0 | 73.2 | 19.5 | 19.1 | 18.3 | |
| calc | 4.55 | 1.88 | 2.34 | 2.32 | 8.15 | 2.58 | 2.49 | 8.15 | 8.09 | 6.82 |
Lines marked calc are worked out here from filed figures; point at one for how.