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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 75.3% | 75.8% | 75.5% | 75.0% | 74.1% | 74.2% | 73.8% | 73.9% | n/a | n/a | |
| 25.7% | 26.8% | 27.5% | n/a | n/a | n/a | 73.4% | 73.6% | 75.8% | 67.4% | |
| 20.9% | 21.3% | 22.2% | 22.3% | 17.9% | 20.2% | 20.4% | 20.5% | 18.8% | 12.9% | |
| −0.9% | −7.3% | −8.1% | −8.8% | 9.9% | 26.1% | 1.7% | n/a | n/a | n/a | |
| Spending | ||||||||||
| 8.1% | 8.0% | 8.1% | 9.0% | 8.5% | 8.5% | 9.1% | 9.1% | 9.3% | 9.3% | |
| 42.0% | 53.0% | 56.6% | 58.6% | 24.9% | 23.4% | 47.5% | n/a | n/a | n/a | |
| Returns | ||||||||||
| 14.2% | 14.4% | 14.2% | 13.8% | 11.1% | 11.9% | 12.5% | 15.1% | 15.1% | 12.2% | |
| 3.4% | 3.4% | 3.3% | 3.2% | 2.5% | 2.8% | 2.7% | 2.6% | 2.4% | 1.7% | |
| Balance and payout | ||||||||||
| 0.73 | 0.85 | 0.71 | 0.72 | 0.74 | 0.59 | 0.80 | 0.95 | 1.36 | 1.52 | |
| 72.2% | 72.4% | 72.2% | 72.6% | 74.0% | 69.6% | 71.5% | 74.7% | 76.4% | 77.9% | |
| 87.2% | 92.4% | 91.6% | 93.9% | 122.3% | 105.3% | 110.6% | 107.7% | 112.3% | 152.3% | |
| n/a | n/a | n/a | n/a | 222.3% | 81.5% | 1,302.4% | n/a | n/a | n/a | |