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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 15.8% | 16.5% | 16.4% | 16.1% | 14.6% | 12.2% | n/a | n/a | n/a | n/a | |
| 4.9% | 5.9% | 5.9% | 5.1% | 1.6% | 1.3% | 2.2% | 5.1% | 5.2% | 4.1% | |
| 3.2% | 3.4% | 4.3% | 3.4% | −0.2% | −0.1% | 0.7% | 2.5% | 2.7% | 1.5% | |
| 2.5% | 2.0% | 3.2% | 2.4% | −0.4% | −1.9% | −1.0% | 0.5% | 1.9% | 1.5% | |
| 3.5% | 1.3% | 0.6% | 1.5% | 4.3% | −5.1% | −3.6% | 1.5% | 0.2% | 0.1% | |
| Spending | ||||||||||
| 10.5% | 10.8% | 10.6% | 10.9% | 12.2% | 12.2% | 10.9% | 10.9% | 11.3% | 11.9% | |
| 2.2% | 2.0% | 2.7% | 2.5% | 1.8% | 1.7% | 1.8% | 1.7% | 1.9% | 2.5% | |
| 21.5% | 38.2% | 23.1% | 27.7% | n/a | n/a | −6.5% | 20.5% | 11.0% | 11.8% | |
| Returns | ||||||||||
| 14.0% | 10.4% | 17.9% | 11.5% | −1.3% | −7.9% | −5.5% | 2.8% | 9.6% | 6.2% | |
| 3.3% | 2.5% | 4.4% | 2.9% | −0.3% | −1.8% | −1.0% | 0.6% | 2.3% | 1.7% | |
| Balance and payout | ||||||||||
| 2.06 | 1.92 | 1.88 | 1.67 | 1.54 | n/a | n/a | n/a | n/a | n/a | |
| 19.6% | 24.1% | 11.9% | 18.1% | n/a | n/a | n/a | 94.9% | 22.6% | 32.8% | |
| 14.2% | 59.0% | 158.8% | 33.5% | 21.8% | n/a | n/a | 29.4% | 200.0% | 390.0% | |