Closing prices at the end of each trading day, from 13 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 | 217.0 | 226.3 | 227.2 | 231.5 | 225.2 | 239.2 | 245.9 | 257.2 | 268.8 | 289.8 |
| Growth | +4.3% | +0.4% | +1.9% | −2.7% | +6.2% | +2.8% | +4.6% | +4.5% | +7.8% | |
| Operating income | 55.7 | 60.6 | 62.6 | n/a | n/a | n/a | 180.5 | 189.4 | 203.8 | 195.3 |
| Net income | 45.3 | 48.3 | 50.6 | 51.7 | 40.4 | 48.4 | 50.2 | 52.7 | 50.6 | 37.5 |
| Growth | +6.6% | +4.8% | +2.3% | −21.9% | +19.8% | +3.7% | +5.0% | −3.9% | −25.9% | |
| EPS, diluted | 1.52 | 1.63 | 1.60 | 1.57 | 1.25 | 1.57 | 1.63 | 1.73 | 1.63 | 1.09 |
| Growth | +7.2% | −1.8% | −1.9% | −20.4% | +25.6% | +3.8% | +6.1% | −5.8% | −33.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 75.3% | 75.8% | 75.5% | 75.0% | 74.1% | 74.2% | 73.8% | 73.9% | n/a | n/a |
| Operating margin | 25.7% | 26.8% | 27.5% | n/a | n/a | n/a | 73.4% | 73.6% | 75.8% | 67.4% |
| Net margin | 20.9% | 21.3% | 22.2% | 22.3% | 17.9% | 20.2% | 20.4% | 20.5% | 18.8% | 12.9% |
| Free cash flow margin | −0.9% | −7.3% | −8.1% | −8.8% | 9.9% | 26.1% | 1.7% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 89.1 | 103.5 | 110.3 | 115.4 | 78.4 | 118.4 | 121.2 | 117.7 | 121.2 | 99.8 |
| Capital expenditure | −91.0 | −120.0 | −128.7 | −135.7 | −56.2 | −55.9 | −116.9 | n/a | n/a | n/a |
| Free cash flow | −2.0 | −16.5 | −18.3 | −20.3 | 22.2 | 62.5 | 4.3 | n/a | n/a | n/a |
| Growth | +181.4% | −93.2% | ||||||||
| Dividends paid | −39.5 | −44.6 | −46.3 | −48.6 | −49.4 | −51.0 | −55.5 | −56.7 | −56.9 | −57.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.3 | 10.9 | 14.6 | 13.9 | 26.9 | 14.6 | 13.3 | 8.4 | 10.3 | 8.7 |
| Total debt | 231.8 | 284.6 | 251.4 | 271.7 | 268.2 | 237.4 | 320.8 | 332.3 | 455.8 | 468.4 |
| Net cash (debt) | −223.5 | −273.7 | −236.8 | −257.8 | −241.3 | −222.8 | −307.5 | −323.9 | −445.5 | −459.7 |
| Shareholders’ equity | 318.5 | 334.4 | 355.9 | 375.0 | 364.3 | 405.0 | 400.5 | 348.4 | 335.8 | 307.8 |
| Debt to equity | 0.73 | 0.85 | 0.71 | 0.72 | 0.74 | 0.59 | 0.80 | 0.95 | 1.36 | 1.52 |
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 | ||||||||||
| 8.3 | 10.9 | 14.6 | 13.9 | 26.9 | 14.6 | 13.3 | 8.4 | 10.3 | 8.7 | |
| 1,343.0 | 1,422.5 | 1,527.5 | 1,618.3 | 1,645.6 | 1,746.8 | 1,833.3 | 1,994.1 | 2,126.4 | 2,162.7 | |
| Growth | +5.9% | +7.4% | +5.9% | +1.7% | +6.1% | +5.0% | +8.8% | +6.6% | +1.7% | |
| Liabilities | ||||||||||
| 231.8 | 284.6 | 251.4 | 271.7 | 268.2 | 237.4 | 320.8 | 332.3 | 455.8 | 468.4 | |
| calc | 231.8 | 284.6 | 251.4 | 271.7 | 268.2 | 237.4 | 320.8 | 332.3 | 455.8 | 468.4 |
| 969.8 | 1,029.3 | 1,102.3 | 1,175.0 | 1,218.0 | 1,216.3 | 1,311.5 | 1,489.7 | 1,625.3 | 1,685.4 | |
| Equity | ||||||||||
| −188.6 | −197.7 | −208.6 | −221.2 | −241.5 | −256.4 | −273.6 | −288.8 | −306.5 | −337.7 | |
| 318.5 | 334.4 | 355.9 | 375.0 | 364.3 | 405.0 | 400.5 | 348.4 | 335.8 | 307.8 | |
| Growth | +5.0% | +6.4% | +5.4% | −2.8% | +11.2% | −1.1% | −13.0% | −3.6% | −8.3% | |
| Per share and net cash | ||||||||||
| calc | −223.5 | −273.7 | −236.8 | −257.8 | −241.3 | −222.8 | −307.5 | −323.9 | −445.5 | −459.7 |
| 21.7 | 22.1 | 22.7 | 23.2 | 23.5 | 23.8 | 24.0 | 24.1 | 24.3 | 24.6 | |
| calc | 14.67 | 15.12 | 15.65 | 16.14 | 15.52 | 16.99 | 16.68 | 14.47 | 13.82 | 12.54 |
Lines marked calc are worked out here from filed figures; point at one for how.