Closing prices at the end of each trading day, from 13 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 | 1,008.0 | 986.9 | 837.1 | 898.2 | 1,032.6 | 1,339.8 | 1,390.0 | 1,047.0 | 1,023.4 | 1,135.5 |
| Growth | −2.1% | −15.2% | +7.3% | +15.0% | +29.8% | +3.7% | −24.7% | −2.3% | +11.0% | |
| Operating income | 73.5 | 92.8 | 81.1 | 80.8 | 107.2 | 97.0 | 130.1 | 120.6 | 139.7 | 122.8 |
| Net income | 33.7 | 62.6 | 63.8 | 65.1 | 64.6 | 75.6 | 82.4 | 110.5 | 137.3 | −44.4 |
| Growth | +85.8% | +2.0% | +2.0% | −0.8% | +17.1% | +9.0% | +34.1% | +24.3% | −132.3% | |
| EPS, diluted | 1.05 | 1.94 | 1.96 | 1.99 | 1.96 | 2.29 | 2.56 | 3.59 | 4.46 | −1.48 |
| Growth | +84.8% | +1.0% | +1.5% | −1.5% | +16.8% | +11.8% | +40.2% | +24.2% | −133.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.3% | 24.0% | 25.2% | 24.5% | 24.8% | 21.6% | 22.9% | 26.9% | 29.5% | 26.9% |
| Operating margin | 7.3% | 9.4% | 9.7% | 9.0% | 10.4% | 7.2% | 9.4% | 11.5% | 13.6% | 10.8% |
| Net margin | 3.3% | 6.3% | 7.6% | 7.2% | 6.3% | 5.6% | 5.9% | 10.6% | 13.4% | −3.9% |
| Free cash flow margin | 11.2% | 5.9% | 10.4% | 13.5% | 7.4% | 0.4% | 5.9% | 19.5% | 15.3% | 10.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 124.0 | 70.1 | 97.5 | 129.9 | 89.1 | 23.1 | 102.7 | 218.5 | 174.3 | 167.0 |
| Capital expenditure | −10.8 | −11.4 | −10.4 | −8.8 | −13.1 | −17.7 | −20.1 | −13.9 | −17.4 | −46.4 |
| Free cash flow | 113.2 | 58.7 | 87.2 | 121.2 | 76.0 | 5.4 | 82.6 | 204.6 | 156.9 | 120.6 |
| Growth | −48.2% | +48.6% | +39.0% | −37.2% | −92.9% | +1,438.7% | +147.8% | −23.3% | −23.1% | |
| Buybacks | −1.5 | −2.9 | −7.2 | −4.3 | −6.7 | −6.5 | −89.5 | −29.3 | −12.2 | −63.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 170.2 | 222.3 | 297.0 | 191.4 | 32.1 | 12.8 | 17.6 | 99.4 | 269.5 | 115.7 |
| Total debt | 209.6 | 210.0 | 210.4 | 0.0 | 85.6 | 23.8 | 88.8 | 0.0 | 0.0 | 0.0 |
| Net cash (debt) | −39.5 | 12.3 | 86.6 | 191.4 | −53.6 | −10.9 | −71.2 | 99.4 | 269.5 | 115.7 |
| Shareholders’ equity | 460.9 | 531.7 | 596.7 | 674.0 | 743.8 | 825.3 | 822.1 | 915.0 | 1,048.0 | 950.4 |
| Debt to equity | 0.45 | 0.39 | 0.35 | 0.00 | 0.12 | 0.03 | 0.11 | 0.00 | 0.00 | 0.00 |
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 | ||||||||||
| 170.2 | 222.3 | 297.0 | 191.4 | 32.1 | 12.8 | 17.6 | 99.4 | 269.5 | 115.7 | |
| 124.1 | 145.4 | 140.3 | 133.9 | 198.0 | 236.4 | 217.2 | 172.7 | 114.9 | 120.3 | |
| 89.6 | 86.4 | 98.9 | 62.0 | 98.3 | 176.2 | 170.4 | 120.5 | 93.3 | 116.8 | |
| 108.3 | 97.1 | 95.8 | 78.2 | 89.6 | 96.9 | 109.6 | 107.6 | 87.1 | 130.5 | |
| 304.0 | 321.1 | 301.6 | 307.4 | 514.3 | 510.9 | 512.4 | 329.2 | 323.2 | 415.0 | |
| 918.2 | 991.4 | 1,061.6 | 984.5 | 1,212.5 | 1,214.9 | 1,210.6 | 1,256.5 | 1,419.4 | 1,393.6 | |
| Growth | +8.0% | +7.1% | −7.3% | +23.2% | +0.2% | −0.4% | +3.8% | +13.0% | −1.8% | |
| Liabilities | ||||||||||
| 0.4 | 0.4 | 208.8 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 209.2 | 209.6 | 1.6 | 0.0 | 85.6 | 23.8 | 88.8 | 0.0 | 0.0 | 0.0 | |
| calc | 209.6 | 210.0 | 210.4 | 0.0 | 85.6 | 23.8 | 88.8 | 0.0 | 0.0 | 0.0 |
| Equity | ||||||||||
| 211.7 | 274.6 | 339.0 | 405.7 | 469.9 | 545.6 | 628.0 | 738.5 | 875.9 | 831.5 | |
| 460.9 | 531.7 | 596.7 | 674.0 | 743.8 | 825.3 | 822.1 | 915.0 | 1,048.0 | 950.4 | |
| Growth | +15.4% | +12.2% | +12.9% | +10.4% | +11.0% | −0.4% | +11.3% | +14.5% | −9.3% | |
| Per share and net cash | ||||||||||
| calc | −39.5 | 12.3 | 86.6 | 191.4 | −53.6 | −10.9 | −71.2 | 99.4 | 269.5 | 115.7 |
| 32.1 | 32.3 | 32.9 | 32.4 | 33.6 | 33.8 | 34.1 | 34.2 | 34.3 | 34.5 | |
| calc | 14.36 | 16.45 | 18.14 | 20.83 | 22.16 | 24.42 | 24.14 | 26.74 | 30.54 | 27.56 |
Lines marked calc are worked out here from filed figures; point at one for how.