Closing prices at the end of each trading day, from 29 Jun 2023. 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.
| FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|
| Revenue | 1,204.1 | 1,437.2 | 1,500.2 | 1,537.6 | 1,679.0 |
| Growth | +19.4% | +4.4% | +2.5% | +9.2% | |
| Operating income | 182.2 | 206.2 | 141.9 | 130.2 | 124.1 |
| Net income | 83.4 | 84.7 | 53.1 | 29.0 | 22.6 |
| Growth | +1.6% | −37.3% | −45.3% | −22.0% | |
| EPS, diluted | 0.57 | 0.58 | 0.34 | 0.17 | 0.14 |
| Growth | +1.8% | −41.4% | −50.0% | −17.6% |
| FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|
| Gross margin | 27.5% | 27.1% | 28.5% | n/a | n/a |
| Operating margin | 15.1% | 14.3% | 9.5% | 8.5% | 7.4% |
| Net margin | 6.9% | 5.9% | 3.5% | 1.9% | 1.3% |
| Free cash flow margin | 11.2% | 4.1% | 5.6% | 1.8% | 2.9% |
| FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|
| Operating cash flow | 175.8 | 169.4 | 175.2 | 134.3 | 167.3 |
| Capital expenditure | −40.5 | −110.2 | −91.7 | −105.9 | −118.6 |
| Free cash flow | 135.2 | 59.3 | 83.4 | 28.4 | 48.6 |
| Growth | −56.2% | +40.8% | −66.0% | +71.3% | |
| Buybacks | n/a | 0.0 | −0.7 | −31.7 | −45.2 |
| Dividends paid | −75.0 | −69.4 | −262.2 | 0.0 | 0.0 |
| FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|
| Cash | 97.9 | 112.1 | 180.0 | 150.0 | 85.9 |
| Total debt | n/a | 783.3 | 784.6 | 735.1 | 708.2 |
| Net cash (debt) | n/a | −671.2 | −604.6 | −585.2 | −622.3 |
| Shareholders’ equity | 185.4 | 227.3 | 376.1 | 421.7 | 435.6 |
| Debt to equity | n/a | 3.45 | 2.09 | 1.74 | 1.63 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2026 3 Jan 2026 |
|---|---|---|---|---|---|
| Margins | |||||
| 27.5% | 27.1% | 28.5% | n/a | n/a | |
| 15.1% | 14.3% | 9.5% | 8.5% | 7.4% | |
| 6.5% | 8.6% | 3.1% | 3.2% | 2.2% | |
| 6.9% | 5.9% | 3.5% | 1.9% | 1.3% | |
| 11.2% | 4.1% | 5.6% | 1.8% | 2.9% | |
| Spending | |||||
| 21.6% | 21.0% | 20.8% | 21.9% | 22.3% | |
| 3.4% | 7.7% | 6.1% | 6.9% | 7.1% | |
| −7.1% | 31.8% | −12.8% | 41.3% | 39.2% | |
| Returns | |||||
| 45.0% | 37.3% | 14.1% | 6.9% | 5.2% | |
| n/a | 5.0% | 2.8% | 1.5% | 1.1% | |
| Balance and payout | |||||
| n/a | 3.45 | 2.09 | 1.74 | 1.63 | |
| n/a | 86.7% | 79.9% | 77.6% | 78.3% | |
| 89.9% | 82.0% | 493.7% | 0.0% | 0.0% | |
| 55.5% | 117.2% | 315.2% | 111.5% | 93.0% | |