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 | 1,276.9 | 1,412.9 | 1,658.1 | 1,618.3 | 1,152.1 | 1,277.0 | 1,492.9 | 1,659.7 | 1,656.2 | 1,599.1 |
| Growth | +10.7% | +17.4% | −2.4% | −28.8% | +10.8% | +16.9% | +11.2% | −0.2% | −3.4% | |
| Operating income | 63.0 | 83.8 | 97.3 | 83.1 | 18.5 | 16.3 | 33.4 | 84.1 | 86.6 | 66.3 |
| Net income | 31.7 | 28.6 | 53.6 | 38.6 | −4.5 | −24.8 | −14.2 | 7.8 | 31.8 | 23.8 |
| Growth | −9.8% | +87.4% | −28.0% | −111.7% | +307.7% | −25.2% | ||||
| EPS, diluted | 2.58 | 2.30 | 4.28 | 3.12 | −0.37 | −2.02 | −1.16 | 0.62 | 2.40 | 1.70 |
| Growth | −10.9% | +86.1% | −27.1% | −111.9% | +287.1% | −29.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.8% | 16.5% | 16.4% | 16.1% | 14.6% | 12.2% | n/a | n/a | n/a | n/a |
| Operating margin | 4.9% | 5.9% | 5.9% | 5.1% | 1.6% | 1.3% | 2.2% | 5.1% | 5.2% | 4.1% |
| Net margin | 2.5% | 2.0% | 3.2% | 2.4% | −0.4% | −1.9% | −1.0% | 0.5% | 1.9% | 1.5% |
| Free cash flow margin | 3.5% | 1.3% | 0.6% | 1.5% | 4.3% | −5.1% | −3.6% | 1.5% | 0.2% | 0.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 72.9 | 46.7 | 54.8 | 63.7 | 69.3 | −43.3 | −26.6 | 53.4 | 35.0 | 42.3 |
| Capital expenditure | −28.5 | −27.9 | −45.1 | −40.1 | −20.3 | −22.3 | −26.9 | −28.2 | −31.4 | −40.3 |
| Free cash flow | 44.4 | 18.8 | 9.7 | 23.6 | 49.0 | −65.6 | −53.5 | 25.2 | 3.6 | 2.0 |
| Growth | −57.7% | −48.4% | +143.3% | +107.6% | −233.9% | −85.7% | −44.4% | |||
| Buybacks | −0.1 | −4.2 | −9.0 | −0.9 | −7.5 | −2.5 | 0.0 | 0.0 | n/a | n/a |
| Dividends paid | −6.2 | −6.9 | −6.4 | −7.0 | −3.2 | −7.0 | −7.0 | −7.4 | −7.2 | −7.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 64.3 | 82.8 | 55.7 | 56.0 | 55.0 | 54.1 | 58.2 | 54.8 | 53.1 | 44.8 |
| Total debt | 464.8 | 530.9 | 561.7 | 562.0 | 529.4 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −400.5 | −448.1 | −506.0 | −506.0 | −474.4 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 226.0 | 276.0 | 299.0 | 335.6 | 344.2 | 314.1 | 256.5 | 280.4 | 330.8 | 380.9 |
| Debt to equity | 2.06 | 1.92 | 1.88 | 1.67 | 1.54 | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 64.3 | 82.8 | 55.7 | 56.0 | 55.0 | 54.1 | 58.2 | 54.8 | 53.1 | 44.8 | |
| 194.4 | 242.6 | 264.4 | 261.3 | 248.1 | 223.6 | 246.3 | 263.3 | 249.5 | 265.0 | |
| 240.6 | 282.8 | 317.8 | 327.2 | 310.9 | 352.4 | 406.5 | 411.1 | 422.9 | 420.9 | |
| 167.1 | 177.0 | 219.4 | 237.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 86.6 | 100.2 | 103.4 | 108.4 | 106.3 | 106.0 | 108.9 | 110.2 | 111.7 | 115.8 | |
| 974.3 | 1,132.5 | 1,208.5 | 1,310.4 | 1,300.5 | 1,360.0 | 1,436.6 | 1,340.7 | 1,365.1 | 1,419.6 | |
| Growth | +16.2% | +6.7% | +8.4% | −0.8% | +4.6% | +5.6% | −6.7% | +1.8% | +4.0% | |
| Liabilities | ||||||||||
| 25.8 | 15.4 | 14.2 | 16.8 | 11.6 | n/a | n/a | n/a | n/a | n/a | |
| 439.0 | 515.5 | 547.5 | 545.2 | 517.8 | n/a | n/a | n/a | n/a | n/a | |
| calc | 464.8 | 530.9 | 561.7 | 562.0 | 529.4 | n/a | n/a | n/a | n/a | n/a |
| Equity | ||||||||||
| 193.6 | 216.1 | 265.9 | 298.2 | 290.5 | 259.4 | 238.8 | 240.1 | 265.2 | 281.8 | |
| 226.0 | 276.0 | 299.0 | 335.6 | 344.2 | 314.1 | 256.5 | 280.4 | 330.8 | 380.9 | |
| Growth | +22.1% | +8.3% | +12.2% | +2.6% | −8.7% | −18.3% | +9.3% | +18.0% | +15.1% | |
| Per share and net cash | ||||||||||
| calc | −400.5 | −448.1 | −506.0 | −506.0 | −474.4 | n/a | n/a | n/a | n/a | n/a |
| 12.4 | 12.5 | 12.7 | 12.7 | 12.6 | 12.6 | 12.8 | 13.1 | 14.2 | 14.4 | |
| calc | 18.20 | 22.01 | 23.62 | 26.50 | 27.36 | 24.96 | 20.03 | 21.45 | 23.25 | 26.45 |
Lines marked calc are worked out here from filed figures; point at one for how.