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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 38.0% | 38.8% | 35.4% | 35.0% | 36.4% | 37.4% | 33.1% | 33.8% | 33.4% | 31.7% | |
| 12.3% | 15.7% | 12.8% | 12.3% | 8.4% | 12.6% | 14.9% | 9.4% | 3.0% | −5.6% | |
| 12.5% | 16.2% | 12.6% | 6.1% | 8.5% | 13.5% | 14.5% | 8.4% | 4.1% | −5.6% | |
| 7.4% | 9.8% | 10.0% | 5.3% | 6.2% | 11.6% | 12.0% | 6.2% | 3.1% | −7.6% | |
| 15.1% | 13.6% | 2.2% | 12.2% | 15.5% | 5.7% | 1.3% | 8.2% | 8.6% | 8.8% | |
| Spending | ||||||||||
| 4.4% | 3.6% | 3.8% | 3.5% | 3.7% | 3.2% | 3.6% | 3.9% | 4.2% | 3.5% | |
| 21.2% | 19.7% | 18.7% | 18.8% | 22.7% | 20.7% | 22.5% | 22.3% | 23.3% | 21.8% | |
| 2.8% | 3.3% | 5.4% | 5.7% | 5.0% | 7.6% | 12.0% | 6.3% | 6.8% | 3.7% | |
| 41.3% | 39.5% | 20.7% | 14.2% | 27.1% | 14.4% | 17.0% | 25.8% | 23.9% | n/a | |
| Returns | ||||||||||
| 7.6% | 10.5% | 10.3% | 5.1% | 4.9% | 9.7% | 9.9% | 4.5% | 2.1% | −5.2% | |
| 4.6% | 7.2% | 6.9% | 3.7% | 4.0% | 6.8% | 7.1% | 3.7% | 1.8% | −4.3% | |
| Balance and payout | ||||||||||
| 0.38 | 0.17 | 0.27 | 0.13 | 0.02 | 0.17 | 0.18 | 0.02 | 0.00 | n/a | |
| 8.1% | 0.0% | 15.2% | 0.0% | 0.0% | 0.0% | 196.9% | 0.0% | 27.9% | 73.7% | |