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 | 17.6 | 19.5 | 29.7 | 36.0 | 35.4 | 43.0 | 33.7 | 34.8 | 40.6 | 42.3 |
| Growth | +11.2% | +51.9% | +21.2% | −1.4% | +21.4% | −21.7% | +3.5% | +16.4% | +4.4% | |
| EPS, diluted | 1.29 | 1.36 | 1.92 | 2.33 | 2.32 | 2.80 | 2.24 | 2.36 | 2.82 | 3.11 |
| Growth | +5.4% | +41.2% | +21.4% | −0.4% | +20.7% | −20.0% | +5.4% | +19.5% | +10.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 15.6 | 40.7 | 30.4 | 46.7 | 40.0 | 52.7 | 33.6 | 53.2 | 57.2 | 33.7 |
| Capital expenditure | −3.6 | −2.1 | −3.1 | −0.8 | −2.9 | −0.4 | −1.3 | −1.4 | −1.2 | −1.5 |
| Free cash flow | 12.0 | 38.5 | 27.3 | 46.0 | 37.1 | 52.3 | 32.3 | 51.8 | 56.0 | 32.2 |
| Growth | +221.3% | −29.1% | +68.2% | −19.2% | +40.9% | −38.2% | +60.5% | +8.0% | −42.5% | |
| Buybacks | −2.3 | 0.0 | 0.0 | −2.5 | −2.6 | −5.2 | −5.2 | −8.9 | −15.8 | −31.8 |
| Dividends paid | −6.5 | −7.9 | −9.8 | −11.3 | −12.2 | −13.2 | −13.9 | −13.7 | −13.6 | −13.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 120.4 | 70.1 | 74.1 | 80.1 | 71.4 | 257.5 | 77.1 | 78.6 | 100.7 | 135.6 |
| Total debt | 0.0 | 0.0 | n/a | n/a | n/a | 49.1 | 49.2 | 49.3 | 49.4 | 49.5 |
| Net cash (debt) | 120.4 | 70.1 | n/a | n/a | n/a | 208.4 | 27.9 | 29.3 | 51.3 | 86.1 |
| Shareholders’ equity | 205.9 | 255.9 | 273.0 | 309.3 | 343.9 | 362.5 | 303.6 | 338.1 | 357.3 | 364.9 |
| Debt to equity | 0.00 | 0.00 | n/a | n/a | n/a | 0.14 | 0.16 | 0.15 | 0.14 | 0.14 |
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 | ||||||||||
| 120.4 | 70.1 | 74.1 | 80.1 | 71.4 | 257.5 | 77.1 | 78.6 | 100.7 | 135.6 | |
| 28.9 | 29.4 | 29.5 | 27.4 | 27.5 | 23.6 | 22.5 | 16.9 | 15.4 | 15.0 | |
| 8.3 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | |
| 2,032.9 | 2,340.3 | 2,522.5 | 2,593.8 | 3,220.7 | 3,371.0 | 3,608.6 | 3,729.8 | 3,614.3 | 3,829.3 | |
| Growth | +15.1% | +7.8% | +2.8% | +24.2% | +4.7% | +7.0% | +3.4% | −3.1% | +5.9% | |
| Liabilities | ||||||||||
| 0.0 | 0.0 | n/a | n/a | n/a | 49.1 | 49.2 | 49.3 | 49.4 | 49.5 | |
| calc | 0.0 | 0.0 | n/a | n/a | n/a | 49.1 | 49.2 | 49.3 | 49.4 | 49.5 |
| 1,827.0 | 2,084.4 | 2,249.5 | 2,284.5 | 2,876.8 | 3,008.5 | 3,305.0 | 3,391.7 | 3,257.0 | 3,464.4 | |
| Equity | ||||||||||
| 132.2 | 144.2 | 164.1 | 186.9 | 208.4 | 234.4 | 243.1 | 259.1 | 275.1 | 280.0 | |
| 205.9 | 255.9 | 273.0 | 309.3 | 343.9 | 362.5 | 303.6 | 338.1 | 357.3 | 364.9 | |
| Growth | +24.3% | +6.7% | +13.3% | +11.2% | +5.4% | −16.3% | +11.4% | +5.7% | +2.1% | |
| Per share and net cash | ||||||||||
| calc | 120.4 | 70.1 | n/a | n/a | n/a | 208.4 | 27.9 | 29.3 | 51.3 | 86.1 |
| 13.8 | 15.2 | 15.3 | 15.3 | 15.4 | 15.3 | 15.2 | 14.8 | 14.2 | 13.3 | |
| calc | 14.94 | 16.81 | 17.84 | 20.24 | 22.35 | 23.74 | 20.01 | 22.85 | 25.12 | 27.49 |
Lines marked calc are worked out here from filed figures; point at one for how.