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 | 717.5 | 719.7 | 814.8 | 806.4 | 716.9 | 1,296.4 | 1,301.7 | 645.9 | 696.1 | 755.2 |
| Growth | +0.3% | +13.2% | −1.0% | −11.1% | +80.8% | +0.4% | −50.4% | +7.8% | +8.5% | |
| Operating income | 106.5 | 96.1 | 112.3 | 96.4 | 53.6 | 189.4 | 137.4 | −59.4 | −32.9 | −13.7 |
| Net income | 64.7 | 51.5 | 87.3 | 76.9 | 42.8 | 142.5 | 104.2 | −34.0 | −12.4 | −1.9 |
| Growth | −20.3% | +69.4% | −11.8% | −44.3% | +232.6% | −26.8% | −132.7% | |||
| EPS, diluted | 1.66 | 1.32 | 2.22 | 1.95 | 1.08 | 3.55 | 2.59 | −0.88 | −0.32 | −0.05 |
| Growth | −20.5% | +68.2% | −12.2% | −44.6% | +228.7% | −27.0% | −134.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.8% | 13.4% | 13.8% | 12.0% | 7.5% | 14.6% | 10.6% | −9.2% | −4.7% | −1.8% |
| Net margin | 9.0% | 7.2% | 10.7% | 9.5% | 6.0% | 11.0% | 8.0% | −5.3% | −1.8% | −0.3% |
| Free cash flow margin | 9.1% | 8.3% | 13.4% | 2.0% | 4.3% | 19.2% | 0.2% | −12.7% | 2.0% | 7.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 74.5 | 66.5 | 117.3 | 25.3 | 38.1 | 255.9 | 13.6 | −72.4 | 21.7 | 66.7 |
| Capital expenditure | −9.5 | −6.6 | −8.1 | −8.8 | −6.9 | −6.9 | −11.7 | −9.4 | −7.9 | −7.9 |
| Free cash flow | 65.0 | 60.0 | 109.2 | 16.5 | 31.1 | 249.0 | 2.0 | −81.8 | 13.8 | 58.8 |
| Growth | −7.7% | +82.1% | −84.9% | +89.0% | +699.7% | −99.2% | −4,267.1% | +324.7% | ||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −29.1 | −39.4 | −0.8 | −25.4 |
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −60.4 | −20.1 | −20.2 | −20.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 187.4 | 220.8 | 214.7 | 232.7 | 243.2 | 382.1 | 235.9 | 170.8 | 153.4 | 161.9 |
| Shareholders’ equity | 258.9 | 314.9 | 409.6 | 494.9 | 546.8 | 696.3 | 713.5 | 645.3 | 630.8 | 603.1 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 74.5 | 66.5 | 117.3 | 25.3 | 38.1 | 255.9 | 13.6 | −72.4 | 21.7 | 66.7 | |
| Growth | −10.7% | +76.3% | −78.4% | +50.6% | +571.9% | −94.7% | −631.4% | +207.0% | ||
| Investment | ||||||||||
| −9.5 | −6.6 | −8.1 | −8.8 | −6.9 | −6.9 | −11.7 | −9.4 | −7.9 | −7.9 | |
| calc | 65.0 | 60.0 | 109.2 | 16.5 | 31.1 | 249.0 | 2.0 | −81.8 | 13.8 | 58.8 |
| Growth | −7.7% | +82.1% | −84.9% | +89.0% | +699.7% | −99.2% | −4,267.1% | +324.7% | ||
| calc | 1.67 | 1.53 | 2.77 | 0.42 | 0.78 | 6.20 | 0.05 | −2.12 | 0.36 | 1.51 |
| 19.8 | −27.3 | −118.0 | −3.4 | −17.2 | −108.4 | −54.0 | 74.9 | −9.9 | −3.8 | |
| Financing | ||||||||||
| −3.1 | −5.8 | −5.4 | −3.9 | −10.3 | −5.9 | −105.6 | −67.7 | −28.8 | −54.6 | |
| n/a | n/a | n/a | n/a | 0.0 | 0.0 | −60.4 | −20.1 | −20.2 | −20.6 | |
| n/a | n/a | n/a | n/a | 0.0 | 0.0 | −29.1 | −39.4 | −0.8 | −25.4 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.