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 | 326.0 | 407.0 | 414.2 | 387.6 | 330.1 | 425.1 | 397.9 | 416.9 | 445.0 | 471.9 |
| Growth | +24.9% | +1.7% | −6.4% | −14.8% | +28.8% | −6.4% | +4.8% | +6.7% | +6.1% | |
| Operating income | 133.0 | 161.8 | 121.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 90.8 | 67.1 | 105.2 | 109.5 | 93.6 | 102.7 | 46.2 | 248.5 | 72.6 | 93.5 |
| Growth | −26.1% | +56.8% | +4.2% | −14.5% | +9.7% | −55.0% | +438.2% | −70.8% | +28.9% | |
| EPS, diluted | 0.91 | 0.61 | 0.92 | 0.91 | 0.79 | 0.88 | 0.39 | 2.11 | 0.60 | 0.74 |
| Growth | −33.0% | +50.8% | −1.1% | −13.2% | +11.4% | −55.7% | +441.0% | −71.6% | +23.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 40.8% | 39.7% | 29.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 27.9% | 16.5% | 25.4% | 28.3% | 28.4% | 24.2% | 11.6% | 59.6% | 16.3% | 19.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 137.2 | 157.9 | 137.0 | 156.4 | 112.8 | 135.3 | 139.6 | 163.0 | 153.2 | 182.7 |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −54.1 | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | −81.2 | −95.4 | −100.2 | −106.2 | −26.6 | −124.0 | −75.1 | −75.2 | −82.9 | −95.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 131.7 | 490.3 | 440.4 | 433.0 | 384.6 | 164.5 | 85.5 | 101.1 | 41.4 | 48.9 |
| Total debt | 1,197.5 | 1,564.5 | 1,550.2 | 1,546.2 | 1,587.5 | 1,687.2 | 1,691.7 | n/a | n/a | n/a |
| Net cash (debt) | −1,065.9 | −1,074.3 | −1,109.8 | −1,113.2 | −1,203.0 | −1,522.7 | −1,606.2 | n/a | n/a | n/a |
| Shareholders’ equity | 496.1 | 990.5 | 1,006.0 | 1,014.8 | 995.9 | 1,047.9 | 1,030.1 | 1,221.4 | 1,361.7 | 1,376.5 |
| Debt to equity | 2.41 | 1.58 | 1.54 | 1.52 | 1.59 | 1.61 | 1.64 | n/a | n/a | 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 | ||||||||||
| 131.7 | 490.3 | 440.4 | 433.0 | 384.6 | 164.5 | 85.5 | 101.1 | 41.4 | 48.9 | |
| 1,904.1 | 2,820.8 | 2,799.0 | 2,846.4 | 2,939.6 | 2,985.1 | 2,977.4 | 3,279.8 | 3,311.5 | 3,311.9 | |
| Growth | +48.1% | −0.8% | +1.7% | +3.3% | +1.5% | −0.3% | +10.2% | +1.0% | +0.0% | |
| Liabilities | ||||||||||
| 1,197.5 | 1,564.5 | 1,550.2 | 1,546.2 | 1,587.5 | 1,687.2 | 1,691.7 | n/a | n/a | n/a | |
| calc | 1,197.5 | 1,564.5 | 1,550.2 | 1,546.2 | 1,587.5 | 1,687.2 | 1,691.7 | n/a | n/a | n/a |
| 1,408.0 | 1,830.3 | 1,793.0 | 1,831.6 | 1,943.7 | 1,937.2 | 1,947.3 | 2,058.4 | 1,949.8 | 1,935.4 | |
| Equity | ||||||||||
| −29.1 | −57.6 | −52.9 | −52.5 | −39.5 | −7.1 | −36.1 | 137.1 | 126.7 | 124.6 | |
| 496.1 | 990.5 | 1,006.0 | 1,014.8 | 995.9 | 1,047.9 | 1,030.1 | 1,221.4 | 1,361.7 | 1,376.5 | |
| Growth | +99.7% | +1.6% | +0.9% | −1.9% | +5.2% | −1.7% | +18.6% | +11.5% | +1.1% | |
| Per share and net cash | ||||||||||
| calc | −1,065.9 | −1,074.3 | −1,109.8 | −1,113.2 | −1,203.0 | −1,522.7 | −1,606.2 | n/a | n/a | n/a |
| 99.8 | 113.8 | 114.3 | 121.4 | 117.0 | 117.1 | 117.5 | 117.7 | 125.5 | 125.9 | |
| calc | 4.97 | 8.70 | 8.80 | 8.36 | 8.51 | 8.95 | 8.77 | 10.38 | 10.85 | 10.93 |
Lines marked calc are worked out here from filed figures; point at one for how.