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 | 494.3 | 557.1 | 623.3 | 650.5 | 666.7 | 773.4 | 827.8 | 874.6 | 935.3 | 989.9 |
| Growth | +12.7% | +11.9% | +4.4% | +2.5% | +16.0% | +7.0% | +5.6% | +6.9% | +5.8% | |
| Operating income | 45.8 | 26.3 | 32.5 | 20.2 | 85.3 | 108.1 | 93.6 | 68.4 | 68.7 | 75.1 |
| Net income | 32.6 | 16.7 | 54.7 | 20.1 | 71.8 | 91.9 | 76.1 | 110.3 | 35.9 | 45.5 |
| Growth | −48.7% | +226.9% | −63.2% | +256.9% | +28.0% | −17.2% | +44.9% | −67.4% | +26.6% | |
| EPS, diluted | 0.91 | 0.47 | 1.54 | 0.57 | 1.97 | 2.46 | 2.08 | 3.04 | 1.01 | 1.25 |
| Growth | −48.4% | +227.7% | −63.0% | +245.6% | +24.9% | −15.4% | +46.2% | −66.8% | +23.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.3% | 4.7% | 5.2% | 3.1% | 12.8% | 14.0% | 11.3% | 7.8% | 7.3% | 7.6% |
| Net margin | 6.6% | 3.0% | 8.8% | 3.1% | 10.8% | 11.9% | 9.2% | 12.6% | 3.8% | 4.6% |
| Free cash flow margin | 12.3% | 9.5% | 10.8% | 11.8% | 20.9% | 24.3% | 13.9% | 11.0% | −1.6% | 12.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 100.7 | 108.0 | 102.2 | 102.6 | 165.1 | 216.4 | 158.5 | 140.6 | 32.6 | 166.7 |
| Capital expenditure | −40.0 | −55.1 | −34.9 | −26.1 | −25.6 | −28.1 | −43.3 | −44.6 | −47.2 | −42.9 |
| Free cash flow | 60.8 | 53.0 | 67.3 | 76.6 | 139.4 | 188.2 | 115.2 | 95.9 | −14.6 | 123.8 |
| Growth | −12.8% | +27.1% | +13.7% | +82.1% | +35.0% | −38.8% | −16.7% | −115.2% | ||
| Buybacks | −60.2 | −25.0 | 0.0 | 0.0 | 0.0 | −26.5 | −73.5 | −28.2 | −41.6 | 0.0 |
| Dividends paid | 0.0 | 0.0 | −104.9 | 0.0 | −24.4 | −30.7 | −34.6 | −38.7 | −42.4 | −46.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 224.2 | 253.4 | 230.9 | 303.3 | 428.6 | 314.0 | 115.2 | 100.5 | 111.3 | 178.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.0 | 50.0 | 30.0 | 277.7 | 274.7 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 314.0 | 65.2 | 70.5 | −166.5 | −96.5 |
| Shareholders’ equity | 287.0 | 314.6 | 286.7 | 328.1 | 421.9 | 468.5 | 447.5 | 527.1 | 518.4 | 581.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.11 | 0.06 | 0.54 | 0.47 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 494.3 | 557.1 | 623.3 | 650.5 | 666.7 | 773.4 | 827.8 | 874.6 | 935.3 | 989.9 | |
| Growth | +12.7% | +11.9% | +4.4% | +2.5% | +16.0% | +7.0% | +5.6% | +6.9% | +5.8% | |
| 203.1 | 233.1 | 267.7 | 278.2 | 259.6 | 277.7 | 314.3 | 352.6 | 396.3 | 406.8 | |
| 47.8 | 52.5 | 58.9 | 57.2 | 46.0 | 52.0 | 65.4 | 96.2 | 88.4 | 89.0 | |
| 71.0 | 98.7 | 97.8 | 113.2 | 116.6 | 130.8 | 132.6 | 142.6 | 159.1 | 198.0 | |
| 45.8 | 26.3 | 32.5 | 20.2 | 85.3 | 108.1 | 93.6 | 68.4 | 68.7 | 75.1 | |
| Growth | −42.5% | +23.2% | −37.9% | +323.1% | +26.8% | −13.4% | −26.9% | +0.5% | +9.2% | |
| 44.5 | 30.1 | 66.1 | 24.9 | 89.5 | 104.7 | 91.0 | 122.5 | 62.5 | 75.3 | |
| 11.9 | 13.4 | 11.4 | 4.8 | 17.8 | 12.9 | 14.9 | 12.2 | 26.6 | 29.8 | |
| 32.6 | 16.7 | 54.7 | 20.1 | 71.8 | 91.9 | 76.1 | 110.3 | 35.9 | 45.5 | |
| Growth | −48.7% | +226.9% | −63.2% | +256.9% | +28.0% | −17.2% | +44.9% | −67.4% | +26.6% | |
| Per share | ||||||||||
| 0.93 | 0.48 | 1.57 | 0.57 | 2.00 | 2.52 | 2.11 | 3.07 | 1.02 | 1.29 | |
| 0.91 | 0.47 | 1.54 | 0.57 | 1.97 | 2.46 | 2.08 | 3.04 | 1.01 | 1.25 | |
| Growth | −48.4% | +227.7% | −63.0% | +245.6% | +24.9% | −15.4% | +46.2% | −66.8% | +23.8% | |
| 35.1 | 34.6 | 34.9 | 35.3 | 35.8 | 36.5 | 36.0 | 35.9 | 35.3 | 35.3 | |
| 35.9 | 35.3 | 35.4 | 35.6 | 36.4 | 37.3 | 36.5 | 36.2 | 35.7 | 36.3 | |
| Growth | −1.6% | +0.4% | +0.5% | +2.2% | +2.6% | −2.1% | −0.8% | −1.6% | +1.7% | |