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 | 226.9 | 230.6 | 232.8 | 226.4 | 199.1 | 206.1 | 205.8 | 225.0 | 226.4 | 213.2 |
| Growth | +1.6% | +1.0% | −2.8% | −12.0% | +3.5% | −0.2% | +9.3% | +0.6% | −5.8% | |
| Operating income | 105.5 | 105.3 | 100.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 86.5 | 80.5 | 32.8 | 60.1 | 41.9 | 132.9 | 57.6 | 102.4 | 43.4 | 28.2 |
| Growth | −6.9% | −59.2% | +82.9% | −30.2% | +217.0% | −56.6% | +77.7% | −57.6% | −35.0% | |
| EPS, diluted | n/a | n/a | n/a | 11.74 | 8.19 | 25.94 | 11.24 | 19.97 | 8.46 | 5.50 |
| Growth | −30.2% | +216.7% | −56.7% | +77.7% | −57.6% | −35.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 46.5% | 45.7% | 43.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 38.1% | 34.9% | 14.1% | 26.5% | 21.1% | 64.5% | 28.0% | 45.5% | 19.2% | 13.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 130.8 | 123.4 | 73.5 | 126.1 | 78.1 | 118.5 | 102.5 | 109.1 | 54.1 | 73.4 |
| Dividends paid | −81.8 | −87.0 | −92.1 | −92.1 | −92.2 | −92.2 | −92.3 | −92.3 | −92.4 | −92.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 288.9 | 307.5 | 283.1 | 298.1 | 428.7 | 463.5 | 194.9 | 531.9 | 338.5 | 128.2 |
| Shareholders’ equity | 352.8 | 344.0 | 285.1 | 253.5 | 203.2 | 252.6 | 236.5 | 237.7 | 176.9 | 109.2 |
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 | ||||||||||
| 288.9 | 307.5 | 283.1 | 298.1 | 428.7 | 463.5 | 194.9 | 531.9 | 338.5 | 128.2 | |
| 1,451.2 | 1,632.4 | 1,285.5 | 1,265.5 | 1,404.1 | 1,392.0 | 1,397.8 | 1,403.7 | 1,341.3 | 1,110.7 | |
| Growth | +12.5% | −21.2% | −1.6% | +11.0% | −0.9% | +0.4% | +0.4% | −4.4% | −17.2% | |
| Liabilities | ||||||||||
| 1,098.4 | 1,288.4 | 1,000.5 | 1,012.0 | 1,200.9 | 1,139.4 | 1,161.3 | 1,166.0 | 1,164.4 | 1,001.6 | |
| Equity | ||||||||||
| 309.0 | 302.5 | 248.4 | 216.4 | 166.2 | 206.9 | 172.2 | 182.3 | 133.4 | 69.2 | |
| 352.8 | 344.0 | 285.1 | 253.5 | 203.2 | 252.6 | 236.5 | 237.7 | 176.9 | 109.2 | |
| Growth | −2.5% | −17.1% | −11.1% | −19.8% | +24.3% | −6.4% | +0.5% | −25.6% | −38.3% | |
| Per share and net cash | ||||||||||
| 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | |
| calc | 69.10 | 67.35 | 55.82 | 49.64 | 39.79 | 49.46 | 46.31 | 46.53 | 34.63 | 21.37 |
Lines marked calc are worked out here from filed figures; point at one for how.