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 | 996.4 | 1,052.7 | 1,070.2 | 1,201.2 | 1,068.6 | 1,066.2 | 980.3 | 1,095.5 | 1,253.3 | 1,386.4 |
| Growth | +5.7% | +1.7% | +12.2% | −11.0% | −0.2% | −8.1% | +11.7% | +14.4% | +10.6% | |
| Net income | 49.9 | 51.0 | 27.7 | 14.8 | −112.7 | 80.6 | 15.0 | −29.7 | 62.0 | 118.2 |
| Growth | +2.2% | −45.8% | −46.4% | −860.5% | −81.3% | −297.6% | +90.8% | |||
| EPS, diluted | 1.93 | 1.99 | 1.08 | 0.58 | −4.50 | 3.16 | 0.59 | −1.18 | 2.39 | 4.48 |
| Growth | +3.1% | −45.7% | −46.3% | −875.9% | −81.3% | −300.0% | +87.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 5.0% | 4.8% | 2.6% | 1.2% | −10.5% | 7.6% | 1.5% | −2.7% | 4.9% | 8.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 214.4 | 170.1 | 110.1 | 93.8 | 41.4 | 29.9 | −1.3 | 171.7 | 340.3 | 269.7 |
| Buybacks | −3.7 | −29.8 | −5.4 | −11.7 | −2.7 | −2.0 | 0.0 | 0.0 | n/a | n/a |
| Dividends paid | −24.6 | −27.3 | −105.4 | −32.7 | −28.5 | −15.1 | −15.9 | −16.2 | −16.2 | −16.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 89.2 | 95.6 | 64.5 | 120.7 | 87.9 | 132.1 | 96.7 | 102.0 | 200.9 | 156.3 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 146.2 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 10.1 |
| Shareholders’ equity | 941.9 | 973.4 | 888.4 | 910.5 | 825.1 | 879.1 | 740.1 | 733.7 | 781.5 | 941.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.16 |
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 | ||||||||||
| 89.2 | 95.6 | 64.5 | 120.7 | 87.9 | 132.1 | 96.7 | 102.0 | 200.9 | 156.3 | |
| 55.5 | 69.0 | 97.2 | 117.0 | 129.9 | 137.7 | 133.1 | 134.2 | 136.0 | 132.6 | |
| 15.1 | 15.1 | 15.1 | 15.1 | 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | |
| 4,054.8 | 4,183.4 | 2,816.7 | 3,013.5 | 3,069.7 | 3,012.7 | 2,882.3 | 3,144.2 | 3,488.5 | 3,840.8 | |
| Growth | +3.2% | −32.7% | +7.0% | +1.9% | −1.9% | −4.3% | +9.1% | +10.9% | +10.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 146.2 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 146.2 |
| 3,112.9 | 3,210.1 | 1,928.3 | 2,103.0 | 2,244.5 | 2,133.6 | 2,142.2 | 2,410.4 | 2,706.9 | 2,899.6 | |
| Equity | ||||||||||
| 616.3 | 608.7 | 715.5 | 697.1 | 555.9 | 621.4 | 620.6 | 574.7 | 620.4 | 722.3 | |
| 941.9 | 973.4 | 888.4 | 910.5 | 825.1 | 879.1 | 740.1 | 733.7 | 781.5 | 941.2 | |
| Growth | +3.3% | −8.7% | +2.5% | −9.4% | +6.5% | −15.8% | −0.9% | +6.5% | +20.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 10.1 |
| 25.4 | 24.9 | 25.1 | 25.0 | 25.1 | 25.1 | 25.2 | 25.3 | 25.4 | 25.5 | |
| calc | 37.04 | 39.06 | 35.40 | 36.40 | 32.93 | 35.05 | 29.36 | 29.04 | 30.80 | 36.88 |
Lines marked calc are worked out here from filed figures; point at one for how.