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 | 906.4 | 863.0 | 995.6 | 1,249.8 | 1,736.4 | 2,057.6 | 2,090.3 | 2,008.6 | 2,012.9 | 1,965.0 |
| Growth | −4.8% | +15.4% | +25.5% | +38.9% | +18.5% | +1.6% | −3.9% | +0.2% | −2.4% | |
| Operating income | 137.7 | 115.7 | 115.9 | 144.9 | 244.2 | 8.0 | 90.8 | 100.0 | 76.0 | 144.9 |
| Net income | 87.3 | 99.0 | 92.7 | 110.0 | 192.0 | 14.6 | 67.3 | 76.3 | 59.7 | 108.5 |
| Growth | +13.4% | −6.4% | +18.8% | +74.4% | −92.4% | +362.2% | +13.4% | −21.7% | +81.7% | |
| EPS, diluted | 6.79 | 8.09 | 7.82 | 9.16 | 15.53 | 1.17 | 5.44 | 6.21 | 5.06 | 9.89 |
| Growth | +19.1% | −3.3% | +17.1% | +69.5% | −92.5% | +365.0% | +14.2% | −18.5% | +95.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 50.7% | 52.1% | 51.4% | 49.1% | 46.9% | 38.8% | 41.2% | 42.4% | 44.4% | 48.5% |
| Operating margin | 15.2% | 13.4% | 11.6% | 11.6% | 14.1% | 0.4% | 4.3% | 5.0% | 3.8% | 7.4% |
| Net margin | 9.6% | 11.5% | 9.3% | 8.8% | 11.1% | 0.7% | 3.2% | 3.8% | 3.0% | 5.5% |
| Free cash flow margin | 11.5% | 11.9% | 10.8% | 6.8% | 6.5% | −4.5% | 5.2% | 10.0% | 8.6% | 11.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 154.2 | 136.0 | 163.4 | 178.2 | 253.4 | 56.3 | 199.9 | 265.2 | 248.9 | 270.2 |
| Capital expenditure | −49.9 | −33.0 | −55.5 | −93.2 | −140.0 | −147.9 | −90.6 | −64.1 | −76.3 | −54.6 |
| Free cash flow | 104.3 | 103.0 | 108.0 | 85.0 | 113.4 | −91.6 | 109.4 | 201.1 | 172.6 | 215.6 |
| Growth | −1.2% | +4.8% | −21.3% | +33.4% | −180.8% | +83.9% | −14.1% | +24.9% | ||
| Buybacks | −164.7 | −144.6 | −88.3 | n/a | n/a | n/a | n/a | −92.9 | −238.6 | −202.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 91.0 | 65.6 | 108.4 | 36.7 | 163.3 | 26.9 | 180.6 | 298.5 | 211.8 | 223.4 |
| Shareholders’ equity | 446.6 | 423.5 | 460.3 | 735.6 | 957.0 | 983.4 | 1,068.5 | 1,077.9 | 916.2 | 846.3 |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2020 26 Dec 2020 | FY2021 25 Dec 2021 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 154.2 | 136.0 | 163.4 | 178.2 | 253.4 | 56.3 | 199.9 | 265.2 | 248.9 | 270.2 | |
| Growth | −11.8% | +20.2% | +9.1% | +42.2% | −77.8% | +255.2% | +32.6% | −6.1% | +8.5% | |
| 49.6 | 51.3 | 52.0 | 56.3 | 65.7 | 72.1 | 81.4 | 88.1 | 94.0 | 90.4 | |
| Investment | ||||||||||
| −49.9 | −33.0 | −55.5 | −93.2 | −140.0 | −147.9 | −90.6 | −64.1 | −76.3 | −54.6 | |
| calc | 104.3 | 103.0 | 108.0 | 85.0 | 113.4 | −91.6 | 109.4 | 201.1 | 172.6 | 215.6 |
| Growth | −1.2% | +4.8% | −21.3% | +33.4% | −180.8% | +83.9% | −14.1% | +24.9% | ||
| calc | 8.15 | 8.46 | 9.20 | 7.14 | 9.23 | −7.37 | 8.86 | 16.40 | 14.67 | 19.71 |
| −46.0 | −32.9 | −55.3 | −258.8 | −139.1 | −146.6 | −88.5 | −62.4 | −96.3 | −54.5 | |
| Financing | ||||||||||
| −111.3 | −128.5 | −65.3 | 8.9 | 12.3 | −6.6 | 2.8 | −84.8 | −239.3 | −204.1 | |
| −164.7 | −144.6 | −88.3 | n/a | n/a | n/a | n/a | −92.9 | −238.6 | −202.4 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.