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 | 762.2 | 888.5 | 891.6 | 911.4 | 1,017.5 | 1,211.7 | 1,317.8 | 1,432.6 | 1,497.2 | 1,745.8 |
| Growth | +16.6% | +0.4% | +2.2% | +11.6% | +19.1% | +8.8% | +8.7% | +4.5% | +16.6% | |
| Operating income | 50.6 | 93.2 | −17.0 | −134.9 | −143.5 | −94.7 | −109.4 | 81.0 | 123.9 | 263.1 |
| Net income | 45.0 | 98.5 | 10.6 | −90.4 | −61.4 | −63.0 | −345.6 | 67.8 | 99.2 | 393.4 |
| Growth | +118.9% | −89.2% | −951.8% | +46.3% | +296.7% | |||||
| EPS, diluted | 0.56 | 1.19 | 0.13 | −1.14 | −0.76 | −0.77 | −4.22 | 0.37 | 0.55 | 2.13 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 68.6% | 68.5% | 66.2% | 66.0% | 69.4% | 72.2% | 72.0% | 73.6% | 73.9% | 75.9% |
| Operating margin | 6.6% | 10.5% | −1.9% | −14.8% | −14.1% | −7.8% | −8.3% | 5.7% | 8.3% | 15.1% |
| Net margin | 5.9% | 11.1% | 1.2% | −9.9% | −6.0% | −5.2% | −26.2% | 4.7% | 6.6% | 22.5% |
| Free cash flow margin | 2.7% | 16.3% | 10.4% | −5.8% | −2.5% | 2.4% | −1.0% | 14.0% | 22.6% | 28.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.9 | 158.2 | 104.4 | −42.2 | −0.6 | 39.1 | 22.3 | 217.8 | 345.9 | 505.2 |
| Capital expenditure | −19.1 | −13.7 | −11.9 | −10.6 | −25.4 | −10.5 | −35.4 | −16.8 | −7.7 | −14.5 |
| Free cash flow | 20.8 | 144.5 | 92.5 | −52.8 | −25.9 | 28.7 | −13.0 | 201.0 | 338.2 | 490.7 |
| Growth | +595.2% | −36.0% | −157.1% | −145.5% | +68.3% | +45.1% | ||||
| Buybacks | −27.2 | −4.3 | −54.4 | −22.1 | −28.0 | −52.7 | −25.7 | 0.0 | −68.1 | −499.7 |
| Dividends paid | −9.2 | −9.3 | −9.4 | −9.5 | −9.6 | −9.8 | −9.8 | −10.0 | −10.2 | −15.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 70.6 | 162.3 | 114.4 | 68.4 | 171.9 | 160.0 | 145.1 | 229.9 | 337.1 | 212.4 |
| Shareholders’ equity | 548.9 | 655.9 | 621.5 | 539.0 | 542.2 | 416.1 | 130.8 | 353.8 | 585.5 | 787.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 68.6% | 68.5% | 66.2% | 66.0% | 69.4% | 72.2% | 72.0% | 73.6% | 73.9% | 75.9% | |
| 6.6% | 10.5% | −1.9% | −14.8% | −14.1% | −7.8% | −8.3% | 5.7% | 8.3% | 15.1% | |
| 7.3% | 9.7% | −1.3% | −14.8% | −12.3% | −10.9% | −12.3% | 6.7% | 9.5% | 16.1% | |
| 5.9% | 11.1% | 1.2% | −9.9% | −6.0% | −5.2% | −26.2% | 4.7% | 6.6% | 22.5% | |
| 2.7% | 16.3% | 10.4% | −5.8% | −2.5% | 2.4% | −1.0% | 14.0% | 22.6% | 28.1% | |
| Spending | ||||||||||
| 19.1% | 18.3% | 20.4% | 22.5% | 23.3% | 21.5% | 22.3% | 20.6% | 19.9% | 17.9% | |
| 6.0% | 5.9% | 5.8% | 6.2% | 6.6% | 6.9% | 8.9% | 6.8% | 7.5% | 8.5% | |
| 2.5% | 1.5% | 1.3% | 1.2% | 2.5% | 0.9% | 2.7% | 1.2% | 0.5% | 0.8% | |
| 18.7% | −14.3% | n/a | n/a | n/a | n/a | n/a | 29.0% | 30.5% | −40.2% | |
| Returns | ||||||||||
| 8.2% | 15.0% | 1.7% | −16.8% | −11.3% | −15.2% | −264.1% | 19.2% | 16.9% | 50.0% | |
| 6.9% | 9.7% | 1.1% | −9.2% | −3.8% | −4.0% | −25.5% | 4.5% | 5.6% | 24.1% | |
| Balance and payout | ||||||||||
| 48.7% | 35.2% | 36.7% | 45.3% | 66.2% | 73.9% | 90.4% | 76.6% | 66.9% | 51.7% | |
| 20.4% | 9.4% | 88.8% | n/a | n/a | n/a | n/a | 14.7% | 10.3% | 3.9% | |
| 175.2% | 9.4% | 69.1% | n/a | n/a | 218.0% | n/a | 5.0% | 23.1% | 105.0% | |