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 | 389.7 | 431.8 | 416.0 | 420.7 | 488.3 | 703.3 | 651.1 | 444.5 | 419.0 | 443.5 |
| Growth | +10.8% | −3.7% | +1.1% | +16.1% | +44.0% | −7.4% | −31.7% | −5.8% | +5.9% | |
| Operating income | 48.9 | 57.6 | 55.6 | 217.0 | 70.5 | 175.1 | 180.4 | 35.1 | 17.9 | 10.2 |
| Net income | 48.9 | 27.6 | 70.0 | 193.5 | 71.2 | 164.4 | 170.9 | 55.7 | 32.2 | 22.1 |
| Growth | −43.5% | +153.5% | +176.4% | −63.2% | +131.0% | +3.9% | −67.4% | −42.2% | −31.5% | |
| EPS, diluted | 1.65 | 0.90 | 1.16 | 3.24 | 1.17 | 2.67 | 2.93 | 0.97 | 0.56 | 0.39 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 49.3% | 49.5% | 51.6% | 50.7% | 49.9% | 51.3% | 56.3% | 51.5% | 53.6% | 54.5% |
| Operating margin | 12.5% | 13.3% | 13.4% | 51.6% | 14.4% | 24.9% | 27.7% | 7.9% | 4.3% | 2.3% |
| Net margin | 12.5% | 6.4% | 16.8% | 46.0% | 14.6% | 23.4% | 26.2% | 12.5% | 7.7% | 5.0% |
| Free cash flow margin | 22.0% | 11.5% | 14.3% | 47.6% | 11.3% | 26.1% | 27.0% | 10.1% | 15.3% | 19.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 97.9 | 82.0 | 84.0 | 224.5 | 125.6 | 230.9 | 215.3 | 65.8 | 81.2 | 111.5 |
| Capital expenditure | −12.2 | −32.5 | −24.7 | −24.1 | −70.6 | −47.3 | −39.2 | −20.9 | −17.3 | −24.4 |
| Free cash flow | 85.7 | 49.5 | 59.3 | 200.4 | 55.0 | 183.6 | 176.1 | 44.9 | 63.9 | 87.1 |
| Growth | −42.2% | +19.7% | +238.0% | −72.5% | +233.6% | −4.1% | −74.5% | +42.4% | +36.4% | |
| Buybacks | −6.4 | −9.2 | −103.2 | −7.3 | −2.6 | −73.9 | −311.1 | −55.3 | −27.9 | −98.1 |
| Dividends paid | −15.1 | −16.6 | −18.8 | −20.5 | −25.1 | −32.6 | −41.5 | −44.0 | −46.0 | −47.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 62.1 | 93.7 | 134.1 | 178.7 | 258.9 | 158.1 | 105.4 | 63.9 | 51.0 | 58.8 |
| Shareholders’ equity | 503.1 | 547.7 | 527.1 | 724.5 | 810.4 | 912.0 | 755.2 | 752.2 | 749.8 | 672.8 |
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 | ||||||||||
| 49.3% | 49.5% | 51.6% | 50.7% | 49.9% | 51.3% | 56.3% | 51.5% | 53.6% | 54.5% | |
| 12.5% | 13.3% | 13.4% | 51.6% | 14.4% | 24.9% | 27.7% | 7.9% | 4.3% | 2.3% | |
| 12.8% | 14.0% | 14.4% | 52.9% | 15.4% | 25.0% | 28.2% | 10.3% | 7.3% | 4.7% | |
| 12.5% | 6.4% | 16.8% | 46.0% | 14.6% | 23.4% | 26.2% | 12.5% | 7.7% | 5.0% | |
| 22.0% | 11.5% | 14.3% | 47.6% | 11.3% | 26.1% | 27.0% | 10.1% | 15.3% | 19.6% | |
| Spending | ||||||||||
| 16.0% | 15.9% | 17.0% | 17.5% | 16.7% | 12.1% | 14.4% | 21.6% | 24.1% | 22.8% | |
| 8.5% | 8.4% | 8.5% | 8.9% | 7.6% | 5.7% | 4.4% | 7.5% | 9.1% | 9.6% | |
| 3.1% | 7.5% | 5.9% | 5.7% | 14.5% | 6.7% | 6.0% | 4.7% | 4.1% | 5.5% | |
| 2.1% | 54.2% | −17.1% | 13.0% | 5.4% | 6.7% | 6.9% | −21.4% | −4.8% | −5.3% | |
| Returns | ||||||||||
| 9.7% | 5.0% | 13.3% | 26.7% | 8.8% | 18.0% | 22.6% | 7.4% | 4.3% | 3.3% | |
| 8.8% | 4.4% | 11.9% | 24.1% | 7.9% | 16.2% | 20.3% | 6.8% | 3.9% | 2.9% | |
| Balance and payout | ||||||||||
| 9.3% | 11.8% | 10.5% | 9.9% | 10.3% | 10.1% | 10.1% | 8.2% | 9.5% | 12.9% | |
| 30.8% | 60.2% | 26.9% | 10.6% | 35.2% | 19.8% | 24.3% | 79.0% | 142.8% | 213.5% | |
| 25.1% | 52.1% | 205.7% | 13.9% | 50.4% | 58.0% | 200.2% | 221.3% | 115.7% | 166.7% | |