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 | 441.1 | 454.9 | 634.2 | 997.1 | 1,027.7 | 1,131.7 | 1,065.5 | 1,132.9 | 1,219.9 | 1,268.2 |
| Growth | +3.1% | +39.4% | +57.2% | +3.1% | +10.1% | −5.9% | +6.3% | +7.7% | +4.0% | |
| Operating income | 57.5 | 52.2 | −22.7 | 110.5 | 109.4 | 73.9 | 70.8 | 95.3 | 155.6 | 174.2 |
| Net income | 34.8 | 20.6 | −15.7 | 81.1 | 86.3 | 55.1 | 46.7 | 69.8 | 112.7 | 126.6 |
| Growth | −40.8% | −176.0% | +6.3% | −36.1% | −15.3% | +49.5% | +61.5% | +12.4% | ||
| EPS, diluted | 3.21 | 1.84 | −1.03 | 3.67 | 3.77 | 2.28 | 1.94 | 2.91 | 4.67 | 5.41 |
| Growth | −42.7% | −156.0% | +2.7% | −39.5% | −14.9% | +50.0% | +60.5% | +15.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 13.0% | 11.5% | −3.6% | 11.1% | 10.6% | 6.5% | 6.6% | 8.4% | 12.8% | 13.7% |
| Net margin | 7.9% | 4.5% | −2.5% | 8.1% | 8.4% | 4.9% | 4.4% | 6.2% | 9.2% | 10.0% |
| Free cash flow margin | 7.1% | 8.4% | 3.0% | 16.4% | 9.4% | 11.6% | 7.8% | 7.1% | 10.6% | 12.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 44.5 | 56.2 | 46.9 | 202.1 | 142.9 | 180.5 | 126.1 | 117.1 | 169.3 | 198.2 |
| Capital expenditure | −13.2 | −18.1 | −27.5 | −38.7 | −46.8 | −49.4 | −43.2 | −36.9 | −40.6 | −44.3 |
| Free cash flow | 31.4 | 38.1 | 19.3 | 163.5 | 96.1 | 131.1 | 82.9 | 80.2 | 128.8 | 153.9 |
| Growth | +21.5% | −49.3% | +746.1% | −41.2% | +36.4% | −36.8% | −3.3% | +60.6% | +19.6% | |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −0.2 | −5.9 | −40.1 | −10.0 | −11.5 | −138.9 |
| Dividends paid | n/a | −11.4 | −27.8 | −46.6 | −56.0 | −59.0 | −59.2 | −58.8 | −59.0 | −57.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 129.2 | 155.9 | 311.7 | 419.7 | 187.5 | 268.9 | 213.7 | 168.5 | 137.1 | 140.8 |
| Total debt | n/a | n/a | n/a | 0.0 | 141.8 | 141.6 | 101.4 | 61.4 | 0.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | 419.7 | 45.7 | 127.3 | 112.3 | 107.1 | 137.1 | n/a |
| Shareholders’ equity | 188.4 | 209.2 | 1,425.2 | 1,462.7 | 1,748.3 | 1,714.0 | 1,635.8 | 1,652.5 | 1,662.5 | 1,646.4 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.08 | 0.08 | 0.06 | 0.04 | 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 | ||||||||||
| 129.2 | 155.9 | 311.7 | 419.7 | 187.5 | 268.9 | 213.7 | 168.5 | 137.1 | 140.8 | |
| 20.5 | 23.1 | 55.7 | 51.5 | 50.2 | 51.3 | 63.0 | 76.1 | 76.1 | 78.2 | |
| 73.1 | 73.8 | 122.7 | 117.0 | 158.9 | 150.6 | 132.8 | 118.5 | 111.2 | 107.4 | |
| 20.7 | 20.7 | 732.5 | 732.1 | 1,318.5 | 1,285.9 | 1,251.3 | 1,251.9 | 1,206.9 | 1,242.4 | |
| 298.7 | 321.3 | 1,661.0 | 1,789.4 | 2,295.8 | 2,305.9 | 2,161.7 | 2,125.2 | 2,049.7 | 2,038.5 | |
| Growth | +7.6% | +417.0% | +7.7% | +28.3% | +0.4% | −6.3% | −1.7% | −3.6% | −0.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.0 | 141.8 | 141.6 | 101.4 | 61.4 | 0.0 | n/a | |
| calc | n/a | n/a | n/a | 0.0 | 141.8 | 141.6 | 101.4 | 61.4 | 0.0 | n/a |
| 110.3 | 112.1 | 235.8 | 326.7 | 547.5 | 591.9 | 526.0 | 472.7 | 387.2 | 392.1 | |
| Equity | ||||||||||
| 152.8 | 162.0 | 118.3 | 152.8 | 179.6 | 174.6 | 159.7 | 168.9 | 218.4 | 255.5 | |
| 188.4 | 209.2 | 1,425.2 | 1,462.7 | 1,748.3 | 1,714.0 | 1,635.8 | 1,652.5 | 1,662.5 | 1,646.4 | |
| Growth | +11.1% | +581.3% | +2.6% | +19.5% | −2.0% | −4.6% | +1.0% | +0.6% | −1.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | 419.7 | 45.7 | 127.3 | 112.3 | 107.1 | 137.1 | n/a |
| 11.1 | 11.2 | 21.7 | 22.0 | 24.4 | 24.6 | 24.4 | 24.4 | 24.5 | 23.0 | |
| calc | 16.98 | 18.73 | 65.55 | 66.59 | 71.60 | 69.70 | 67.03 | 67.71 | 67.85 | 71.68 |
Lines marked calc are worked out here from filed figures; point at one for how.