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 | 746.7 | 820.1 | 867.5 | 1,133.5 | 1,417.7 | 1,761.2 | 1,943.6 | 1,953.3 | 1,839.7 | 1,888.6 |
| Growth | +9.8% | +5.8% | +30.7% | +25.1% | +24.2% | +10.4% | +0.5% | −5.8% | +2.7% | |
| Operating income | 85.4 | 62.7 | 87.8 | 46.1 | 59.4 | 150.5 | 52.3 | 214.5 | 194.7 | 53.0 |
| Net income | 61.4 | 20.3 | 59.5 | 31.6 | 39.7 | 121.4 | −15.9 | 112.7 | 116.6 | −2.5 |
| Growth | −67.0% | +193.3% | −46.8% | +25.4% | +206.0% | −113.1% | +3.5% | −102.1% | ||
| EPS, diluted | 4.63 | 1.52 | 4.45 | 2.08 | 2.22 | 6.77 | −0.89 | 6.26 | 6.51 | −0.14 |
| Growth | −67.2% | +192.8% | −53.3% | +6.7% | +205.0% | −113.1% | +4.0% | −102.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 35.5% | 36.0% | 34.6% | 36.2% | 33.8% | 31.5% | 36.1% | 37.3% | 36.0% |
| Operating margin | 11.4% | 7.7% | 10.1% | 4.1% | 4.2% | 8.5% | 2.7% | 11.0% | 10.6% | 2.8% |
| Net margin | 8.2% | 2.5% | 6.9% | 2.8% | 2.8% | 6.9% | −0.8% | 5.8% | 6.3% | −0.1% |
| Free cash flow margin | 8.5% | 6.6% | 7.6% | 5.9% | 11.3% | 1.6% | 0.7% | 12.3% | 8.8% | 4.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 73.8 | 64.8 | 78.8 | 82.4 | 178.4 | 48.9 | 41.8 | 279.0 | 204.6 | 136.5 |
| Capital expenditure | −10.0 | −10.9 | −12.9 | −15.5 | −17.9 | −21.5 | −28.5 | −38.8 | −41.8 | −55.9 |
| Free cash flow | 63.8 | 53.9 | 65.9 | 66.8 | 160.5 | 27.5 | 13.3 | 240.2 | 162.8 | 80.6 |
| Growth | −15.5% | +22.3% | +1.4% | +140.1% | −82.9% | −51.8% | +1,712.3% | −32.2% | −50.5% | |
| Buybacks | −5.9 | 0.0 | 0.0 | n/a | n/a | n/a | 0.0 | 0.0 | −49.2 | −41.5 |
| Dividends paid | −17.6 | −18.6 | −19.3 | −21.8 | −27.6 | −28.6 | −30.1 | −31.7 | −33.2 | −34.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 88.8 | 89.9 | 104.1 | 123.5 | 181.8 | 165.2 | 181.0 | 194.5 | 188.9 | 179.8 |
| Total debt | 65.8 | 61.1 | 35.9 | 882.4 | 849.1 | 836.4 | 933.6 | 730.6 | 669.6 | 834.9 |
| Net cash (debt) | 23.0 | 28.8 | 68.2 | −758.9 | −667.2 | −671.2 | −752.6 | −536.1 | −480.7 | −655.1 |
| Shareholders’ equity | 402.8 | 407.7 | 435.1 | 1,240.8 | 1,320.4 | 1,387.3 | 1,277.9 | 1,384.3 | 1,353.6 | 1,373.1 |
| Debt to equity | 0.16 | 0.15 | 0.08 | 0.71 | 0.64 | 0.60 | 0.73 | 0.53 | 0.49 | 0.61 |
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 | ||||||||||
| 88.8 | 89.9 | 104.1 | 123.5 | 181.8 | 165.2 | 181.0 | 194.5 | 188.9 | 179.8 | |
| 195.2 | 208.4 | 202.1 | 376.0 | 373.0 | 430.7 | 472.9 | 445.0 | 400.1 | 417.2 | |
| 77.1 | 87.2 | 94.1 | 175.0 | 187.8 | 264.5 | 284.8 | 233.9 | 227.5 | 265.8 | |
| 85.7 | 86.7 | 83.9 | 213.5 | 203.9 | 197.5 | 198.6 | 207.8 | 229.5 | 313.4 | |
| 80.8 | 86.0 | 83.3 | 607.2 | 631.2 | 631.2 | 515.0 | 512.5 | 518.9 | 501.7 | |
| 692.0 | 722.1 | 709.7 | 2,850.3 | 2,891.8 | 2,955.8 | 2,821.6 | 2,714.2 | 2,610.6 | 2,797.9 | |
| Growth | +4.3% | −1.7% | +301.6% | +1.5% | +2.2% | −4.5% | −3.8% | −3.8% | +7.2% | |
| Liabilities | ||||||||||
| 65.8 | 61.1 | 35.9 | 882.4 | 849.1 | 836.4 | 933.6 | 730.6 | 669.6 | 834.9 | |
| calc | 65.8 | 61.1 | 35.9 | 882.4 | 849.1 | 836.4 | 933.6 | 730.6 | 669.6 | 834.9 |
| 279.4 | 312.5 | 273.3 | 1,608.0 | 1,570.9 | 1,567.8 | 1,543.0 | 1,329.3 | 1,256.5 | 1,421.4 | |
| Equity | ||||||||||
| 364.4 | 365.9 | 405.1 | 413.0 | 423.9 | 516.3 | 469.9 | 550.6 | 633.7 | 596.6 | |
| 402.8 | 407.7 | 435.1 | 1,240.8 | 1,320.4 | 1,387.3 | 1,277.9 | 1,384.3 | 1,353.6 | 1,373.1 | |
| Growth | +1.2% | +6.7% | +185.2% | +6.4% | +5.1% | −7.9% | +8.3% | −2.2% | +1.4% | |
| Per share and net cash | ||||||||||
| calc | 23.0 | 28.8 | 68.2 | −758.9 | −667.2 | −671.2 | −752.6 | −536.1 | −480.7 | −655.1 |
| 13.3 | 13.3 | 13.3 | 17.7 | 17.9 | 17.9 | 18.0 | 18.0 | 17.7 | 17.3 | |
| calc | 30.33 | 30.64 | 32.62 | 69.97 | 73.97 | 77.52 | 71.19 | 76.94 | 76.59 | 79.23 |
Lines marked calc are worked out here from filed figures; point at one for how.