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.
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 958.6 | 996.4 | 1,179.6 | 1,343.0 | 1,103.3 | 1,200.4 | 1,297.9 | 1,261.5 | 1,315.7 | 1,386.9 |
| Growth | +3.9% | +18.4% | +13.9% | −17.9% | +8.8% | +8.1% | −2.8% | +4.3% | +5.4% | |
| Operating income | 87.2 | 111.6 | 76.4 | 130.9 | −39.3 | 104.8 | 75.4 | 104.5 | 134.4 | 164.0 |
| Net income | 54.2 | 53.2 | 50.3 | 79.2 | −71.9 | 55.2 | 19.6 | 44.5 | 86.9 | 116.1 |
| Growth | −1.7% | −5.6% | +57.6% | −190.8% | −64.6% | +127.6% | +95.3% | +33.5% | ||
| EPS, diluted | 0.83 | 0.86 | 0.84 | 1.34 | −1.23 | 0.94 | 0.33 | 0.76 | 1.48 | 1.96 |
| Growth | +3.6% | −2.3% | +59.5% | −191.8% | −64.9% | +130.3% | +94.7% | +32.4% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.5% | 38.7% | 36.4% | 39.7% | 37.2% | 36.0% | 33.7% | 35.0% | 36.7% | 38.7% |
| Operating margin | 9.1% | 11.2% | 6.5% | 9.7% | −3.6% | 8.7% | 5.8% | 8.3% | 10.2% | 11.8% |
| Net margin | 5.7% | 5.3% | 4.3% | 5.9% | −6.5% | 4.6% | 1.5% | 3.5% | 6.6% | 8.4% |
| Free cash flow margin | 7.3% | 7.3% | 3.1% | 5.0% | 5.1% | 4.9% | 1.9% | 9.2% | 8.7% | 8.8% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 98.1 | 103.4 | 91.8 | 141.8 | 119.1 | 86.7 | 43.1 | 142.0 | 148.4 | 167.9 |
| Capital expenditure | −28.1 | −30.5 | −54.9 | −74.6 | −62.9 | −28.1 | −18.4 | −26.1 | −33.8 | −46.2 |
| Free cash flow | 70.0 | 72.9 | 36.9 | 67.1 | 56.1 | 58.6 | 24.6 | 115.9 | 114.6 | 121.7 |
| Growth | +4.1% | −49.4% | +81.9% | −16.4% | +4.4% | −58.0% | +370.8% | −1.1% | +6.2% | |
| Buybacks | −18.5 | −91.6 | −14.5 | −25.2 | 0.0 | 0.0 | −17.2 | 0.0 | 0.0 | −18.2 |
| Dividends paid | −14.3 | −15.5 | −15.5 | −15.4 | −5.6 | −2.4 | −2.4 | −2.3 | −2.3 | −3.6 |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 165.7 | 87.0 | 81.0 | 81.3 | 103.1 | 97.3 | 97.6 | 110.5 | 99.2 | 71.3 |
| Total debt | 270.3 | 229.9 | 618.6 | 596.2 | 576.6 | 518.1 | 520.2 | 417.2 | 302.8 | 181.6 |
| Net cash (debt) | −104.7 | −142.9 | −537.6 | −514.9 | −473.5 | −420.8 | −422.7 | −306.7 | −203.5 | −110.3 |
| Shareholders’ equity | 340.7 | 330.1 | 354.7 | 368.2 | 326.5 | 363.4 | 361.5 | 425.9 | 489.1 | 640.7 |
| Debt to equity | 0.79 | 0.70 | 1.74 | 1.62 | 1.77 | 1.43 | 1.44 | 0.98 | 0.62 | 0.28 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Jan 2017 | FY2017 31 Dec 2017 | FY2018 30 Dec 2018 | FY2019 29 Dec 2019 | FY2021 3 Jan 2021 | FY2022 2 Jan 2022 | FY2023 1 Jan 2023 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 165.7 | 87.0 | 81.0 | 81.3 | 103.1 | 97.3 | 97.6 | 110.5 | 99.2 | 71.3 | |
| 126.0 | 142.8 | 179.0 | 177.5 | 139.9 | 171.7 | 182.8 | 163.4 | 171.1 | 174.5 | |
| 156.1 | 177.9 | 258.7 | 253.6 | 228.7 | 265.1 | 306.3 | 279.1 | 260.6 | 275.0 | |
| 204.5 | 212.6 | 292.9 | 324.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 61.2 | 68.8 | 245.8 | 257.4 | 165.8 | 147.0 | 102.4 | 105.4 | 99.9 | 112.1 | |
| 835.4 | 800.6 | 1,284.6 | 1,423.0 | 1,306.0 | 1,330.1 | 1,266.5 | 1,230.1 | 1,170.8 | 1,206.5 | |
| Growth | −4.2% | +60.5% | +10.8% | −8.2% | +1.8% | −4.8% | −2.9% | −4.8% | +3.0% | |
| Liabilities | ||||||||||
| 15.0 | 15.0 | 31.3 | 31.0 | 15.3 | 15.0 | 10.2 | 8.6 | 0.5 | 8.8 | |
| 255.3 | 214.9 | 587.3 | 565.2 | 561.3 | 503.1 | 510.0 | 408.6 | 302.3 | 172.8 | |
| calc | 270.3 | 229.9 | 618.6 | 596.2 | 576.6 | 518.1 | 520.2 | 417.2 | 302.8 | 181.6 |
| 494.7 | 470.5 | 930.0 | 1,054.8 | 979.5 | 966.7 | 905.0 | 804.1 | 681.7 | 565.8 | |
| Equity | ||||||||||
| 140.2 | 187.4 | 222.2 | 286.1 | 208.6 | 261.4 | 278.6 | 320.8 | 405.4 | 518.0 | |
| 340.7 | 330.1 | 354.7 | 368.2 | 326.5 | 363.4 | 361.5 | 425.9 | 489.1 | 640.7 | |
| Growth | −3.1% | +7.4% | +3.8% | −11.3% | +11.3% | −0.5% | +17.8% | +14.8% | +31.0% | |
| Per share and net cash | ||||||||||
| calc | −104.7 | −142.9 | −537.6 | −514.9 | −473.5 | −420.8 | −422.7 | −306.7 | −203.5 | −110.3 |
| 64.2 | 59.3 | 59.5 | 58.4 | 58.7 | 59.1 | 58.1 | 58.1 | 58.3 | 57.9 | |
| calc | 5.30 | 5.56 | 5.97 | 6.30 | 5.57 | 6.15 | 6.22 | 7.33 | 8.39 | 11.07 |
Lines marked calc are worked out here from filed figures; point at one for how.