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 | 808.6 | 1,003.1 | 1,123.5 | 1,137.6 | 1,001.0 | 1,090.8 | 1,092.2 | 1,243.6 | 1,286.7 | 1,203.5 |
| Growth | +24.1% | +12.0% | +1.3% | −12.0% | +9.0% | +0.1% | +13.9% | +3.5% | −6.5% | |
| Operating income | 68.3 | 33.0 | 58.0 | 71.8 | 63.7 | 93.7 | 87.2 | 138.6 | 114.3 | 68.3 |
| Net income | 46.6 | −6.2 | 33.4 | 45.8 | 33.7 | 64.9 | 66.3 | 109.5 | 83.7 | 43.8 |
| Growth | −113.3% | +37.1% | −26.4% | +92.6% | +2.2% | +65.2% | −23.6% | −47.7% | ||
| EPS, diluted | 2.59 | −0.35 | 1.82 | 2.48 | 1.81 | 3.44 | 3.55 | 5.83 | 4.38 | 2.36 |
| Growth | −113.5% | +36.3% | −27.0% | +90.1% | +3.2% | +64.2% | −24.9% | −46.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.5% | 39.9% | 39.6% | 40.6% | 40.7% | 40.2% | 38.5% | 42.4% | 42.7% | 40.2% |
| Operating margin | 8.4% | 3.3% | 5.2% | 6.3% | 6.4% | 8.6% | 8.0% | 11.1% | 8.9% | 5.7% |
| Net margin | 5.8% | −0.6% | 3.0% | 4.0% | 3.4% | 5.9% | 6.1% | 8.8% | 6.5% | 3.6% |
| Free cash flow margin | 3.9% | 3.4% | 5.4% | 2.9% | 10.4% | 4.6% | −4.6% | 13.3% | 5.3% | 3.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 57.9 | 54.2 | 80.0 | 71.9 | 133.8 | 69.4 | −25.1 | 188.4 | 89.7 | 65.0 |
| Capital expenditure | −26.5 | −20.4 | −18.8 | −38.4 | −29.9 | −19.4 | −25.0 | −22.8 | −20.9 | −21.7 |
| Free cash flow | 31.4 | 33.8 | 61.2 | 33.5 | 103.9 | 50.0 | −50.1 | 165.6 | 68.8 | 43.3 |
| Growth | +7.8% | +81.1% | −45.3% | +210.1% | −51.9% | −200.2% | −58.5% | −37.1% | ||
| Buybacks | −12.8 | 0.0 | 0.0 | 0.0 | 0.0 | −15.0 | −5.0 | −21.7 | −19.6 | −88.5 |
| Dividends paid | −14.3 | −15.0 | −15.3 | −16.0 | −16.3 | −17.5 | −18.9 | −20.1 | −21.4 | −21.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 58.0 | 58.4 | 85.6 | 74.6 | 141.0 | 123.6 | 77.4 | 117.1 | 99.8 | 106.4 |
| Total debt | n/a | n/a | n/a | n/a | 311.6 | 267.6 | 300.3 | 200.6 | 199.5 | 273.6 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −170.6 | −144.0 | −222.9 | −83.5 | −99.7 | −167.2 |
| Shareholders’ equity | 278.5 | 296.5 | 314.4 | 359.9 | 404.8 | 433.8 | 470.8 | 577.0 | 620.8 | 601.6 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.77 | 0.62 | 0.64 | 0.35 | 0.32 | 0.45 |
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 | ||||||||||
| 58.0 | 58.4 | 85.6 | 74.6 | 141.0 | 123.6 | 77.4 | 117.1 | 99.8 | 106.4 | |
| 145.3 | 203.3 | 208.0 | 216.5 | 199.9 | 211.4 | 251.5 | 247.6 | 259.1 | 256.8 | |
| 78.6 | 127.7 | 135.1 | 150.1 | 127.7 | 160.6 | 206.6 | 175.9 | 183.8 | 198.5 | |
| 112.1 | 180.0 | 163.4 | 173.3 | 185.5 | 172.8 | 179.9 | n/a | n/a | n/a | |
| 21.1 | 186.0 | 182.7 | 195.1 | 207.8 | 193.1 | 182.0 | 187.4 | 185.6 | 208.6 | |
| 470.0 | 994.0 | 992.5 | 1,062.9 | 1,082.6 | 1,061.7 | 1,085.1 | 1,113.4 | 1,190.1 | 1,268.9 | |
| Growth | +111.5% | −0.1% | +7.1% | +1.9% | −1.9% | +2.2% | +2.6% | +6.9% | +6.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 311.6 | 267.6 | 300.3 | 200.6 | 199.5 | 273.6 | |
| calc | n/a | n/a | n/a | n/a | 311.6 | 267.6 | 300.3 | 200.6 | 199.5 | 273.6 |
| 191.5 | 695.5 | 676.2 | 701.6 | 676.5 | 626.6 | 613.0 | 535.1 | 568.0 | 665.5 | |
| Equity | ||||||||||
| 318.2 | 297.0 | 316.3 | 346.0 | 363.3 | 410.6 | 458.0 | 547.4 | 609.7 | 628.1 | |
| 278.5 | 296.5 | 314.4 | 359.9 | 404.8 | 433.8 | 470.8 | 577.0 | 620.8 | 601.6 | |
| Growth | +6.4% | +6.0% | +14.5% | +12.5% | +7.2% | +8.5% | +22.6% | +7.6% | −3.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | −170.6 | −144.0 | −222.9 | −83.5 | −99.7 | −167.2 |
| 17.7 | 17.9 | 18.1 | 18.3 | 18.5 | 18.5 | 18.5 | 18.6 | 18.8 | 17.8 | |
| calc | 15.75 | 16.58 | 17.35 | 19.63 | 21.88 | 23.40 | 25.42 | 30.97 | 32.93 | 33.71 |
Lines marked calc are worked out here from filed figures; point at one for how.