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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 26.5 | 29.3 | 36.3 | 37.5 | 40.8 | 49.9 | 48.8 | 30.1 | 29.7 | 44.0 |
| Growth | +10.5% | +23.7% | +3.3% | +8.9% | +22.1% | −2.1% | −38.4% | −1.2% | +47.9% | |
| EPS, diluted | 1.86 | 1.98 | 2.36 | 2.36 | 2.49 | 2.92 | 2.86 | 1.77 | 1.77 | 2.65 |
| Growth | +6.5% | +19.2% | +0.0% | +5.5% | +17.3% | −2.1% | −38.1% | +0.0% | +49.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 34.7 | 37.8 | 42.0 | 43.9 | 42.3 | 68.2 | 59.7 | 20.6 | 34.5 | 41.3 |
| Capital expenditure | −1.4 | −2.6 | −5.1 | −7.8 | −5.1 | −7.1 | −14.3 | −7.1 | −5.6 | −5.1 |
| Free cash flow | 33.3 | 35.2 | 36.9 | 36.2 | 37.2 | 61.1 | 45.5 | 13.5 | 28.9 | 36.2 |
| Growth | +5.9% | +4.7% | −1.9% | +2.8% | +64.2% | −25.6% | −70.3% | +113.9% | +25.3% | |
| Buybacks | −2.1 | −3.2 | −2.1 | −2.5 | −1.6 | −2.7 | −2.9 | −3.6 | −6.8 | −10.2 |
| Dividends paid | −13.1 | −13.6 | −14.4 | −15.2 | −15.7 | −16.3 | −17.4 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 57.4 | 72.8 | 84.2 | 70.2 | 381.0 | 457.7 | 64.7 | 142.5 | 154.5 | 214.2 |
| Total debt | 55.0 | 55.0 | 45.0 | 30.0 | 45.0 | 45.0 | 27.8 | 6.5 | 8.6 | 4.3 |
| Net cash (debt) | 2.4 | 17.8 | 39.2 | 40.2 | 336.0 | 412.7 | 36.9 | 136.0 | 145.9 | 209.9 |
| Shareholders’ equity | 232.9 | 249.6 | 269.6 | 301.7 | 334.4 | 371.2 | 353.5 | 379.8 | 400.9 | 431.9 |
| Debt to equity | 0.24 | 0.22 | 0.17 | 0.10 | 0.13 | 0.12 | 0.08 | 0.02 | 0.02 | 0.01 |
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 | ||||||||||
| 57.4 | 72.8 | 84.2 | 70.2 | 381.0 | 457.7 | 64.7 | 142.5 | 154.5 | 214.2 | |
| 26.9 | 27.6 | 30.4 | 35.5 | 37.6 | 41.4 | 51.9 | 55.2 | 55.4 | 55.3 | |
| 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 23.8 | 23.8 | |
| 2,605.2 | 2,760.5 | 2,988.3 | 3,184.3 | 3,688.6 | 4,028.0 | 3,969.5 | 4,169.9 | 4,306.3 | 4,445.9 | |
| Growth | +6.0% | +8.3% | +6.6% | +15.8% | +9.2% | −1.5% | +5.0% | +3.3% | +3.2% | |
| Liabilities | ||||||||||
| 55.0 | 55.0 | 45.0 | 30.0 | 45.0 | 45.0 | 27.8 | 6.5 | 8.6 | 4.3 | |
| calc | 55.0 | 55.0 | 45.0 | 30.0 | 45.0 | 45.0 | 27.8 | 6.5 | 8.6 | 4.3 |
| 2,372.4 | 2,510.9 | 2,718.8 | 2,882.5 | 3,354.2 | 3,656.8 | 3,616.0 | 3,790.1 | 3,905.4 | 4,014.0 | |
| Equity | ||||||||||
| 28.6 | 28.8 | 29.3 | 33.2 | 41.9 | 54.1 | 65.4 | 65.8 | 77.2 | 102.3 | |
| 232.9 | 249.6 | 269.6 | 301.7 | 334.4 | 371.2 | 353.5 | 379.8 | 400.9 | 431.9 | |
| Growth | +7.2% | +8.0% | +11.9% | +10.8% | +11.0% | −4.8% | +7.4% | +5.6% | +7.7% | |
| Per share and net cash | ||||||||||
| calc | 2.4 | 17.8 | 39.2 | 40.2 | 336.0 | 412.7 | 36.9 | 136.0 | 145.9 | 209.9 |
| 13.5 | 13.9 | 14.5 | 15.0 | 15.5 | 16.0 | n/a | 16.6 | 16.7 | 16.4 | |
| calc | 17.23 | 17.90 | 18.64 | 20.10 | 21.54 | 23.18 | n/a | 22.94 | 23.94 | 26.26 |
Lines marked calc are worked out here from filed figures; point at one for how.