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 | 396.7 | 375.2 | 377.8 | 370.4 | 339.5 | 315.9 | 294.7 | 306.9 | 309.0 | 317.3 |
| Growth | −5.4% | +0.7% | −2.0% | −8.3% | −6.9% | −6.7% | +4.1% | +0.7% | +2.7% | |
| Net income | 77.9 | 46.2 | 71.6 | 92.7 | 86.6 | 65.8 | 55.6 | 62.1 | 55.4 | 47.1 |
| Growth | −40.6% | +54.9% | +29.4% | −6.6% | −24.1% | −15.4% | +11.7% | −10.7% | −15.0% | |
| EPS, diluted | 4.05 | 2.40 | 3.71 | 4.80 | 4.47 | 3.39 | 2.88 | 3.23 | 2.89 | 2.47 |
| Growth | −40.7% | +54.6% | +29.4% | −6.9% | −24.2% | −15.0% | +12.2% | −10.5% | −14.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 19.6% | 12.3% | 19.0% | 25.0% | 25.5% | 20.8% | 18.9% | 20.2% | 17.9% | 14.9% |
| Free cash flow margin | 28.4% | 34.7% | 25.7% | 21.0% | 18.4% | 11.6% | 8.9% | 9.5% | 7.6% | 2.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 114.2 | 130.8 | 98.3 | 78.8 | 63.4 | 38.0 | 28.2 | 29.8 | 24.2 | 11.1 |
| Capital expenditure | −1.6 | −0.5 | −1.1 | −1.0 | −0.9 | −1.3 | −2.1 | −0.6 | −0.8 | −2.1 |
| Free cash flow | 112.6 | 130.3 | 97.1 | 77.8 | 62.5 | 36.7 | 26.1 | 29.3 | 23.4 | 8.9 |
| Growth | +15.8% | −25.5% | −19.9% | −19.7% | −41.3% | −28.8% | +12.2% | −20.3% | −61.8% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −12.4 | −2.2 | n/a | n/a |
| Dividends paid | −76.1 | −82.6 | −84.5 | −87.0 | −88.8 | −99.9 | −100.4 | −93.3 | −85.4 | −48.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 58.9 | 55.6 | 40.3 | 43.8 | 61.8 | 70.7 | 61.5 | 38.7 | 44.0 | 61.9 |
| Shareholders’ equity | 456.2 | 425.4 | 409.8 | 430.2 | 438.8 | 399.3 | 317.4 | 292.5 | 257.3 | 251.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 114.2 | 130.8 | 98.3 | 78.8 | 63.4 | 38.0 | 28.2 | 29.8 | 24.2 | 11.1 | |
| Growth | +14.5% | −24.9% | −19.8% | −19.6% | −40.1% | −25.8% | +5.8% | −18.9% | −54.2% | |
| Investment | ||||||||||
| −1.6 | −0.5 | −1.1 | −1.0 | −0.9 | −1.3 | −2.1 | −0.6 | −0.8 | −2.1 | |
| calc | 112.6 | 130.3 | 97.1 | 77.8 | 62.5 | 36.7 | 26.1 | 29.3 | 23.4 | 8.9 |
| Growth | +15.8% | −25.5% | −19.9% | −19.7% | −41.3% | −28.8% | +12.2% | −20.3% | −61.8% | |
| calc | 5.86 | 6.77 | 5.04 | 4.03 | 3.23 | 1.89 | 1.35 | 1.52 | 1.22 | 0.47 |
| −50.5 | −51.5 | −29.1 | 11.7 | 43.4 | 71.0 | 75.4 | 43.9 | 72.4 | 68.4 | |
| Financing | ||||||||||
| −74.3 | −82.6 | −84.4 | −87.0 | −88.8 | −100.0 | −112.9 | −96.5 | −91.2 | −61.6 | |
| −76.1 | −82.6 | −84.5 | −87.0 | −88.8 | −99.9 | −100.4 | −93.3 | −85.4 | −48.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | −12.4 | −2.2 | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.