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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 224.2 | 253.4 | 230.9 | 303.3 | 428.6 | 314.0 | 115.2 | 100.5 | 111.3 | 178.2 | |
| 38.1 | 49.9 | 41.0 | 47.0 | 43.8 | 47.7 | 67.2 | 91.1 | 95.2 | 112.6 | |
| 56.1 | 85.7 | 76.2 | 58.8 | 50.9 | 48.1 | 54.5 | 64.3 | 66.4 | 62.6 | |
| 49.3 | 98.7 | 88.6 | 89.0 | 89.4 | 219.8 | 381.9 | 383.3 | 569.7 | 574.6 | |
| 501.8 | 577.8 | 531.5 | 630.5 | 729.6 | 851.7 | 881.2 | 1,036.0 | 1,309.2 | 1,355.9 | |
| Growth | +15.1% | −8.0% | +18.6% | +15.7% | +16.7% | +3.5% | +17.6% | +26.4% | +3.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | 50.0 | 30.0 | 158.1 | 158.1 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 119.6 | 116.6 | |
| calc | n/a | n/a | n/a | n/a | n/a | 0.0 | 50.0 | 30.0 | 277.7 | 274.7 |
| 215.1 | 263.2 | 244.8 | 302.4 | 307.7 | 383.2 | 433.7 | 508.9 | 790.8 | 774.9 | |
| Equity | ||||||||||
| 129.1 | 145.1 | 101.1 | 121.2 | 168.3 | 229.5 | 271.1 | 342.7 | 336.2 | 335.2 | |
| 287.0 | 314.6 | 286.7 | 328.1 | 421.9 | 468.5 | 447.5 | 527.1 | 518.4 | 581.0 | |
| Growth | +9.6% | −8.9% | +14.5% | +28.6% | +11.0% | −4.5% | +17.8% | −1.7% | +12.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 314.0 | 65.2 | 70.5 | −166.5 | −96.5 |
| 34.8 | 34.7 | 35.1 | 35.5 | 36.2 | 36.4 | 35.8 | 35.6 | 34.9 | 35.5 | |
| calc | 8.24 | 9.06 | 8.18 | 9.24 | 11.64 | 12.86 | 12.49 | 14.82 | 14.86 | 16.35 |
Lines marked calc are worked out here from filed figures; point at one for how.