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 | 656.3 | 821.0 | 879.1 | 898.3 | 802.6 | 932.9 | 971.2 | 908.4 | 830.1 | 810.8 |
| Growth | +25.1% | +7.1% | +2.2% | −10.7% | +16.2% | +4.1% | −6.5% | −8.6% | −2.3% | |
| Operating income | 80.9 | 129.1 | 112.7 | 110.5 | 67.3 | 117.2 | 144.4 | 85.3 | 24.9 | −45.0 |
| Net income | 48.3 | 80.5 | 87.7 | 47.3 | 50.0 | 108.1 | 116.6 | 56.6 | 26.1 | −61.8 |
| Growth | +66.6% | +8.9% | −46.0% | +5.6% | +116.2% | +7.9% | −51.5% | −53.9% | −336.8% | |
| EPS, diluted | 2.65 | 4.34 | 4.70 | 2.53 | 2.67 | 5.73 | 6.15 | 3.03 | 1.40 | −3.40 |
| Growth | +63.8% | +8.3% | −46.2% | +5.5% | +114.6% | +7.3% | −50.7% | −53.8% | −342.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.0% | 38.8% | 35.4% | 35.0% | 36.4% | 37.4% | 33.1% | 33.8% | 33.4% | 31.7% |
| Operating margin | 12.3% | 15.7% | 12.8% | 12.3% | 8.4% | 12.6% | 14.9% | 9.4% | 3.0% | −5.6% |
| Net margin | 7.4% | 9.8% | 10.0% | 5.3% | 6.2% | 11.6% | 12.0% | 6.2% | 3.1% | −7.6% |
| Free cash flow margin | 15.1% | 13.6% | 2.2% | 12.2% | 15.5% | 5.7% | 1.3% | 8.2% | 8.6% | 8.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 117.0 | 139.0 | 66.8 | 161.3 | 165.1 | 124.4 | 129.5 | 131.4 | 127.1 | 101.2 |
| Capital expenditure | −18.1 | −27.2 | −47.1 | −51.6 | −40.4 | −71.1 | −116.8 | −57.0 | −56.1 | −30.1 |
| Free cash flow | 98.8 | 111.8 | 19.7 | 109.7 | 124.7 | 53.3 | 12.7 | 74.4 | 71.0 | 71.1 |
| Growth | +13.1% | −82.4% | +456.8% | +13.6% | −57.2% | −76.2% | +485.8% | −4.6% | +0.1% | |
| Buybacks | −8.0 | 0.0 | −3.0 | 0.0 | 0.0 | 0.0 | −25.0 | 0.0 | −19.8 | −52.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 227.8 | 181.2 | 167.7 | 166.8 | 191.8 | 232.3 | 235.9 | 131.7 | 159.8 | 197.0 |
| Total debt | 239.5 | 131.0 | 228.5 | 123.0 | 25.0 | 190.0 | 215.0 | 30.0 | 0.0 | n/a |
| Net cash (debt) | −11.8 | 50.2 | −60.7 | 43.8 | 166.8 | 42.3 | 20.9 | 101.7 | 159.8 | n/a |
| Shareholders’ equity | 635.8 | 766.6 | 848.3 | 933.9 | 1,020.8 | 1,118.9 | 1,172.5 | 1,259.0 | 1,251.6 | 1,195.7 |
| Debt to equity | 0.38 | 0.17 | 0.27 | 0.13 | 0.02 | 0.17 | 0.18 | 0.02 | 0.00 | 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 | ||||||||||
| 227.8 | 181.2 | 167.7 | 166.8 | 191.8 | 232.3 | 235.9 | 131.7 | 159.8 | 197.0 | |
| 119.6 | 140.6 | 144.6 | 122.3 | 134.4 | 163.1 | 177.4 | 161.9 | 135.3 | 130.6 | |
| 91.1 | 112.6 | 132.6 | 132.9 | 102.4 | 133.4 | 182.4 | 153.5 | 142.3 | 125.0 | |
| 176.9 | 179.6 | 242.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 208.4 | 237.1 | 264.9 | 262.9 | 270.2 | 370.2 | 352.4 | 359.8 | 357.6 | 303.4 | |
| 1,056.5 | 1,125.1 | 1,279.3 | 1,273.2 | 1,264.0 | 1,598.6 | 1,646.2 | 1,517.2 | 1,481.1 | 1,429.9 | |
| Growth | +6.5% | +13.7% | −0.5% | −0.7% | +26.5% | +3.0% | −7.8% | −2.4% | −3.5% | |
| Liabilities | ||||||||||
| 3.7 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 235.9 | 131.0 | 228.5 | 123.0 | 25.0 | 190.0 | 215.0 | 30.0 | 0.0 | n/a | |
| calc | 239.5 | 131.0 | 228.5 | 123.0 | 25.0 | 190.0 | 215.0 | 30.0 | 0.0 | n/a |
| Equity | ||||||||||
| 591.3 | 684.5 | 776.4 | 823.7 | 873.7 | 981.8 | 1,098.4 | 1,155.0 | 1,181.1 | 1,119.3 | |
| 635.8 | 766.6 | 848.3 | 933.9 | 1,020.8 | 1,118.9 | 1,172.5 | 1,259.0 | 1,251.6 | 1,195.7 | |
| Growth | +20.6% | +10.7% | +10.1% | +9.3% | +9.6% | +4.8% | +7.4% | −0.6% | −4.5% | |
| Per share and net cash | ||||||||||
| calc | −11.8 | 50.2 | −60.7 | 43.8 | 166.8 | 42.3 | 20.9 | 101.7 | 159.8 | n/a |
| 18.0 | 18.3 | 18.4 | 18.6 | 18.7 | 18.7 | 18.6 | 18.6 | 18.5 | 17.8 | |
| calc | 35.28 | 41.99 | 46.12 | 50.27 | 54.65 | 59.74 | 63.04 | 67.69 | 67.65 | 67.17 |
Lines marked calc are worked out here from filed figures; point at one for how.