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 | 1,275.3 | 1,477.4 | 1,509.2 | 1,643.7 | 1,949.2 | 2,273.1 | 2,443.7 | 2,462.8 | 2,207.6 | 2,136.9 |
| Growth | +15.8% | +2.2% | +8.9% | +18.6% | +16.6% | +7.5% | +0.8% | −10.4% | −3.2% | |
| Operating income | 52.8 | 100.5 | 92.1 | 123.7 | 204.7 | 217.2 | 168.5 | 118.0 | −173.5 | −117.1 |
| Net income | 33.7 | 7.3 | 35.8 | 77.2 | 118.6 | 141.0 | 103.2 | 8.4 | −321.0 | −192.5 |
| Growth | −78.5% | +393.6% | +115.4% | +53.8% | +18.8% | −26.8% | −91.8% | −3,908.3% | ||
| EPS, diluted | 0.71 | 0.16 | 0.77 | 1.65 | 2.52 | 2.97 | 2.18 | 0.18 | −6.74 | −3.99 |
| Growth | −77.5% | +381.3% | +114.3% | +52.7% | +17.9% | −26.6% | −91.7% | −3,844.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.1% | 6.8% | 6.1% | 7.5% | 10.5% | 9.6% | 6.9% | 4.8% | −7.9% | −5.5% |
| Net margin | 2.6% | 0.5% | 2.4% | 4.7% | 6.1% | 6.2% | 4.2% | 0.3% | −14.5% | −9.0% |
| Free cash flow margin | 4.8% | 4.1% | 8.3% | 10.8% | 10.9% | 8.4% | 2.2% | 3.1% | −4.7% | 3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 111.8 | 113.2 | 168.3 | 238.0 | 271.9 | 251.3 | 137.0 | 144.8 | −58.8 | 121.1 |
| Capital expenditure | −50.8 | −52.0 | −43.5 | −60.8 | −59.8 | −60.4 | −84.0 | −67.8 | −45.2 | −38.1 |
| Free cash flow | 61.0 | 61.2 | 124.9 | 177.2 | 212.1 | 190.9 | 53.0 | 76.9 | −104.0 | 83.0 |
| Growth | +0.3% | +104.1% | +41.9% | +19.7% | −10.0% | −72.2% | +45.0% | −235.2% | ||
| Buybacks | −74.7 | −18.3 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −18.3 | −21.5 | −25.3 | −28.7 | −134.6 | −42.2 | −48.1 | −49.2 | −2.8 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 55.3 | 74.4 | 78.2 | 82.4 | 132.9 | 158.2 | 153.4 | 172.7 | 85.0 | 82.9 |
| Shareholders’ equity | 361.9 | 362.8 | 352.8 | 431.7 | 457.8 | 538.0 | 578.1 | 615.5 | 268.1 | 112.9 |
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 | ||||||||||
| 55.3 | 74.4 | 78.2 | 82.4 | 132.9 | 158.2 | 153.4 | 172.7 | 85.0 | 82.9 | |
| 300.8 | 391.9 | 351.0 | 331.1 | 378.4 | 357.3 | 417.6 | 394.9 | 452.6 | 455.8 | |
| 151.0 | 163.3 | 161.5 | 176.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 132.7 | 209.7 | 204.6 | 301.7 | 363.5 | 739.5 | 807.8 | 809.0 | 571.2 | 368.7 | |
| 846.3 | 1,078.7 | 1,054.5 | 1,376.8 | 1,516.4 | 1,996.8 | 2,154.0 | 2,185.6 | 1,753.4 | 1,499.1 | |
| Growth | +27.5% | −2.2% | +30.6% | +10.1% | +31.7% | +7.9% | +1.5% | −19.8% | −14.5% | |
| Liabilities | ||||||||||
| 484.4 | 715.9 | 701.7 | 896.1 | 1,005.7 | 1,402.5 | 1,520.2 | 1,570.1 | 1,485.3 | 1,386.2 | |
| Equity | ||||||||||
| 735.9 | 721.7 | 725.6 | 773.2 | 757.3 | 856.1 | 911.2 | 870.4 | 546.6 | 354.2 | |
| 361.9 | 362.8 | 352.8 | 431.7 | 457.8 | 538.0 | 578.1 | 615.5 | 268.1 | 112.9 | |
| Growth | +0.3% | −2.8% | +22.4% | +6.0% | +17.5% | +7.4% | +6.5% | −56.4% | −57.9% | |
| Per share and net cash | ||||||||||
| 46.1 | 45.9 | 46.2 | 46.5 | 46.7 | 47.0 | 47.2 | 47.4 | 47.7 | 48.6 | |
| calc | 7.85 | 7.91 | 7.64 | 9.29 | 9.79 | 11.45 | 12.24 | 12.98 | 5.62 | 2.32 |
Lines marked calc are worked out here from filed figures; point at one for how.