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 | 416.3 | 474.9 | 524.1 | 571.7 | 480.2 | 541.5 | 616.1 | 568.2 | 568.5 | 656.1 |
| Growth | +14.1% | +10.3% | +9.1% | −16.0% | +12.8% | +13.8% | −7.8% | +0.1% | +15.4% | |
| Operating income | 69.8 | 70.8 | 73.5 | 86.6 | −75.1 | 51.1 | 58.8 | 44.9 | 88.7 | 73.6 |
| Net income | n/a | n/a | n/a | n/a | −86.6 | 30.7 | 38.6 | 23.7 | 56.2 | 46.9 |
| Growth | +25.8% | −38.6% | +136.7% | −16.5% | ||||||
| EPS, diluted | 1.70 | 2.40 | 1.89 | 2.11 | −3.81 | 1.29 | 1.63 | 0.98 | 2.36 | 1.96 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.2% | 30.1% | 29.6% | 29.5% | 26.7% | 26.2% | 24.6% | 23.6% | 25.8% | 26.6% |
| Operating margin | 16.8% | 14.9% | 14.0% | 15.1% | −15.6% | 9.4% | 9.5% | 7.9% | 15.6% | 11.2% |
| Net margin | n/a | n/a | n/a | n/a | −18.0% | 5.7% | 6.3% | 4.2% | 9.9% | 7.1% |
| Free cash flow margin | 14.4% | 12.4% | 9.3% | 11.5% | 8.1% | 9.0% | 4.5% | 0.5% | 5.9% | 9.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 69.9 | 66.4 | 58.2 | 77.3 | 53.4 | 60.5 | 40.0 | 12.5 | 41.1 | 74.7 |
| Capital expenditure | −9.8 | −7.6 | −9.7 | −11.5 | −14.7 | −11.9 | −12.4 | −9.8 | −7.8 | −10.8 |
| Free cash flow | 60.1 | 58.8 | 48.5 | 65.8 | 38.7 | 48.7 | 27.6 | 2.7 | 33.4 | 63.9 |
| Growth | −2.2% | −17.5% | +35.6% | −41.2% | +25.8% | −43.2% | −90.2% | +1,134.4% | +91.4% | |
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −6.0 | 0.0 | 0.0 | −6.0 |
| Dividends paid | −21.5 | −22.0 | −24.4 | −25.2 | −25.9 | −26.5 | −27.0 | −27.4 | −27.5 | −27.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.6 | 36.9 | 27.8 | 35.7 | 41.0 | 37.0 | 20.7 | 24.2 | 5.1 | 8.3 |
| Total debt | 309.6 | 307.6 | 275.7 | 244.2 | 238.3 | 11.1 | 218.9 | 196.2 | 147.5 | 151.4 |
| Net cash (debt) | −290.9 | −270.7 | −247.9 | −208.6 | −197.3 | 25.8 | −198.2 | −172.0 | −142.4 | −143.1 |
| Shareholders’ equity | 220.5 | 256.7 | 282.8 | 313.2 | 200.2 | 214.6 | 237.1 | 231.6 | 264.2 | 281.4 |
| Debt to equity | 1.40 | 1.20 | 0.98 | 0.78 | 1.19 | 0.05 | 0.92 | 0.85 | 0.56 | 0.54 |
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 | ||||||||||
| 32.2% | 30.1% | 29.6% | 29.5% | 26.7% | 26.2% | 24.6% | 23.6% | 25.8% | 26.6% | |
| 16.8% | 14.9% | 14.0% | 15.1% | −15.6% | 9.4% | 9.5% | 7.9% | 15.6% | 11.2% | |
| 15.3% | 11.1% | 10.6% | 11.0% | −20.6% | 6.4% | 7.7% | 5.1% | 13.0% | 9.4% | |
| n/a | n/a | n/a | n/a | −18.0% | 5.7% | 6.3% | 4.2% | 9.9% | 7.1% | |
| 14.4% | 12.4% | 9.3% | 11.5% | 8.1% | 9.0% | 4.5% | 0.5% | 5.9% | 9.7% | |
| Spending | ||||||||||
| 0.8% | 0.6% | 0.6% | 1.0% | 1.4% | 1.9% | 2.0% | 1.8% | 1.5% | 1.2% | |
| 12.9% | 12.8% | 13.3% | 12.5% | 13.5% | 14.6% | 13.3% | 13.9% | 16.1% | 14.5% | |
| 2.4% | 1.6% | 1.8% | 2.0% | 3.1% | 2.2% | 2.0% | 1.7% | 1.4% | 1.7% | |
| 38.8% | −4.6% | 21.3% | 21.5% | n/a | 11.3% | 18.5% | 18.9% | 24.0% | 23.8% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | −43.2% | 14.3% | 16.3% | 10.2% | 21.3% | 16.7% | |
| n/a | n/a | n/a | n/a | −14.9% | 5.4% | 6.5% | 4.0% | 9.5% | 7.5% | |
| Balance and payout | ||||||||||
| 1.40 | 1.20 | 0.98 | 0.78 | 1.19 | 0.05 | 0.92 | 0.85 | 0.56 | 0.54 | |
| n/a | n/a | n/a | n/a | n/a | 86.4% | 70.0% | 115.7% | 48.9% | 59.6% | |
| 35.7% | 37.4% | 50.3% | 38.3% | 67.0% | 54.5% | 119.5% | 1,015.2% | 82.3% | 53.1% | |