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 | 969.2 | 1,139.4 | 1,207.8 | 1,185.4 | 1,176.3 | 1,510.6 | 1,757.1 | 1,665.2 | 1,684.7 | 1,786.6 |
| Growth | +17.6% | +6.0% | −1.9% | −0.8% | +28.4% | +16.3% | −5.2% | +1.2% | +6.0% | |
| Operating income | 28.9 | 40.0 | 61.8 | 70.5 | 8.2 | 77.1 | 119.8 | 136.4 | 47.2 | 109.8 |
| Net income | 25.7 | 11.5 | 21.0 | 53.4 | 15.5 | 72.5 | 86.0 | 95.7 | 5.9 | 74.8 |
| Growth | −55.5% | +83.8% | +153.7% | −71.0% | +368.7% | +18.6% | +11.3% | −93.8% | +1,170.8% | |
| EPS, diluted | 1.27 | 0.56 | 1.02 | 2.59 | 0.75 | 3.50 | 4.14 | 4.58 | 0.28 | 3.58 |
| Growth | −55.9% | +82.1% | +153.9% | −71.0% | +366.7% | +18.3% | +10.6% | −93.9% | +1,178.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.0% | 18.7% | 20.8% | 22.2% | 16.4% | 18.8% | 19.6% | 21.0% | 19.3% | 17.3% |
| Operating margin | 3.0% | 3.5% | 5.1% | 6.0% | 0.7% | 5.1% | 6.8% | 8.2% | 2.8% | 6.1% |
| Net margin | 2.7% | 1.0% | 1.7% | 4.5% | 1.3% | 4.8% | 4.9% | 5.7% | 0.3% | 4.2% |
| Free cash flow margin | 4.2% | 3.5% | 4.0% | 6.3% | 2.9% | −0.8% | 2.2% | 2.0% | 1.1% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 68.2 | 67.8 | 76.4 | 99.2 | 101.1 | 90.2 | 116.0 | 144.4 | 87.8 | 103.2 |
| Capital expenditure | −27.2 | −27.5 | −27.7 | −24.3 | −67.3 | −102.9 | −77.6 | −110.6 | −68.6 | n/a |
| Free cash flow | 41.0 | 40.3 | 48.7 | 75.0 | 33.8 | −12.7 | 38.4 | 33.9 | 19.2 | n/a |
| Growth | −1.8% | +20.8% | +54.0% | −54.9% | −137.5% | −11.7% | −43.4% | |||
| Buybacks | −3.8 | −1.1 | −0.4 | −0.2 | −6.8 | 0.0 | 0.0 | 0.0 | 0.0 | −7.8 |
| Dividends paid | −7.5 | −7.9 | −8.4 | −8.9 | −9.3 | −9.7 | −10.2 | −10.6 | −11.1 | −11.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 31.5 | 41.8 | 70.6 | 125.0 | 25.9 | 14.5 | 13.1 | 13.3 | 16.7 | 13.7 |
| Total debt | 4.3 | 3.6 | 2.9 | 2.1 | 38.5 | 449.7 | 432.0 | 426.2 | 442.0 | 458.8 |
| Net cash (debt) | 27.1 | 38.2 | 67.8 | 122.9 | −12.6 | −435.3 | −418.9 | −412.9 | −425.3 | −445.1 |
| Shareholders’ equity | 494.1 | 527.1 | 586.2 | 645.7 | 655.6 | 720.4 | 800.0 | 885.1 | 868.9 | 943.3 |
| Debt to equity | 0.01 | 0.01 | 0.00 | 0.00 | 0.06 | 0.62 | 0.54 | 0.48 | 0.51 | 0.49 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 969.2 | 1,139.4 | 1,207.8 | 1,185.4 | 1,176.3 | 1,510.6 | 1,757.1 | 1,665.2 | 1,684.7 | 1,786.6 | |
| Growth | +17.6% | +6.0% | −1.9% | −0.8% | +28.4% | +16.3% | −5.2% | +1.2% | +6.0% | |
| 784.7 | 926.6 | 956.5 | 922.7 | 983.6 | 1,226.9 | 1,413.2 | 1,316.1 | 1,358.8 | 1,477.9 | |
| 184.5 | 212.8 | 251.4 | 262.7 | 192.6 | 283.8 | 343.9 | 349.0 | 326.0 | 308.6 | |
| Growth | +15.3% | +18.1% | +4.5% | −26.7% | +47.3% | +21.2% | +1.5% | −6.6% | −5.3% | |
| 12.8 | 14.0 | 15.2 | 18.3 | 20.3 | 26.6 | 29.0 | 27.5 | 29.0 | 25.9 | |
| 129.0 | 144.3 | 153.5 | 147.2 | 134.0 | 163.8 | 169.3 | 157.9 | 145.6 | 143.1 | |
| 28.9 | 40.0 | 61.8 | 70.5 | 8.2 | 77.1 | 119.8 | 136.4 | 47.2 | 109.8 | |
| Growth | +38.6% | +54.3% | +14.2% | −88.4% | +838.7% | +55.3% | +13.9% | −65.4% | +132.5% | |
| 25.3 | 36.4 | 16.6 | 65.5 | 8.3 | 77.3 | 103.1 | 107.8 | 14.9 | 81.5 | |
| −0.4 | 24.9 | −4.4 | 12.1 | −7.2 | 4.9 | 17.1 | 12.1 | 9.0 | 6.7 | |
| 25.7 | 11.5 | 21.0 | 53.4 | 15.5 | 72.5 | 86.0 | 95.7 | 5.9 | 74.8 | |
| Growth | −55.5% | +83.8% | +153.7% | −71.0% | +368.7% | +18.6% | +11.3% | −93.8% | +1,170.8% | |
| Per share | ||||||||||
| 1.29 | 0.57 | 1.04 | 2.62 | 0.76 | 3.55 | 4.19 | 4.64 | 0.28 | 3.61 | |
| 1.27 | 0.56 | 1.02 | 2.59 | 0.75 | 3.50 | 4.14 | 4.58 | 0.28 | 3.58 | |
| Growth | −55.9% | +82.1% | +153.9% | −71.0% | +366.7% | +18.3% | +10.6% | −93.9% | +1,178.6% | |
| 20.0 | 20.0 | 20.2 | 20.4 | 20.3 | 20.4 | 20.5 | 20.6 | 20.7 | 20.8 | |
| 20.2 | 20.4 | 20.6 | 20.7 | 20.6 | 20.7 | 20.8 | 20.9 | 20.9 | 20.9 | |
| Growth | +1.0% | +1.0% | +0.2% | −0.3% | +0.4% | +0.3% | +0.7% | +0.1% | −0.1% | |