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 | 20.5 | 23.9 | 33.7 | 40.1 | 32.7 | 57.7 | 63.2 | 58.0 | 54.6 | 66.1 |
| Growth | +16.2% | +41.3% | +18.9% | −18.3% | +76.2% | +9.5% | −8.2% | −5.9% | +21.2% | |
| EPS, diluted | 1.42 | 1.57 | 2.21 | 2.63 | 1.97 | 3.16 | 3.26 | 2.55 | 2.39 | 2.49 |
| Growth | +10.6% | +40.8% | +19.0% | −25.1% | +60.4% | +3.2% | −21.8% | −6.3% | +4.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 26.8 | 30.8 | 44.9 | 52.0 | 28.8 | 58.9 | 64.1 | 47.0 | 71.5 | 65.0 |
| Capital expenditure | −10.1 | −5.2 | −3.1 | −9.0 | −5.6 | −6.5 | −12.3 | −10.8 | −16.3 | −6.3 |
| Free cash flow | 16.6 | 25.5 | 41.8 | 43.0 | 23.1 | 52.4 | 51.8 | 36.2 | 55.2 | 58.7 |
| Growth | +53.5% | +63.6% | +2.9% | −46.2% | +126.9% | −1.3% | −30.1% | +52.7% | +6.2% | |
| Dividends paid | −9.5 | −10.1 | −10.2 | −10.4 | −11.0 | −11.6 | −12.6 | −14.7 | −14.9 | −18.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.2 | 35.3 | 45.6 | 193.0 | 532.7 | 732.2 | 106.3 | 222.0 | 443.0 | 527.9 |
| Total debt | 307.6 | 328.0 | 315.7 | 298.5 | 50.0 | 83.7 | 84.0 | 84.3 | 84.6 | 84.9 |
| Net cash (debt) | −278.4 | −292.6 | −270.2 | −105.6 | 482.7 | 648.5 | 22.3 | 137.8 | 358.5 | 443.0 |
| Shareholders’ equity | 211.8 | 243.9 | 262.8 | 305.0 | 416.1 | 442.8 | 530.8 | 571.2 | 610.7 | 872.1 |
| Debt to equity | 1.45 | 1.34 | 1.20 | 0.98 | 0.12 | 0.19 | 0.16 | 0.15 | 0.14 | 0.10 |
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 | ||||||||||
| 29.2 | 35.3 | 45.6 | 193.0 | 532.7 | 732.2 | 106.3 | 222.0 | 443.0 | 527.9 | |
| 49.5 | 50.7 | 49.9 | 54.9 | 60.1 | 61.7 | 68.5 | 73.7 | 76.0 | 90.2 | |
| 38.7 | 38.7 | 38.7 | 38.7 | 43.7 | 43.7 | 43.7 | 43.7 | 43.7 | 88.4 | |
| 2,573.8 | 2,768.8 | 3,221.5 | 3,763.7 | 4,729.4 | 5,328.9 | 5,475.2 | 5,753.0 | 6,192.0 | 8,396.4 | |
| Growth | +7.6% | +16.4% | +16.8% | +25.7% | +12.7% | +2.7% | +5.1% | +7.6% | +35.6% | |
| Liabilities | ||||||||||
| 307.6 | 328.0 | 315.7 | 298.5 | 50.0 | 83.7 | 84.0 | 84.3 | 84.6 | 84.9 | |
| calc | 307.6 | 328.0 | 315.7 | 298.5 | 50.0 | 83.7 | 84.0 | 84.3 | 84.6 | 84.9 |
| 2,362.0 | 2,524.9 | 2,958.7 | 3,458.7 | 4,313.3 | 4,886.1 | 4,944.4 | 5,181.7 | 5,581.3 | 7,524.3 | |
| Equity | ||||||||||
| 134.3 | 148.3 | 171.8 | 201.5 | 218.7 | 260.6 | 306.9 | 345.9 | 381.3 | 424.9 | |
| 211.8 | 243.9 | 262.8 | 305.0 | 416.1 | 442.8 | 530.8 | 571.2 | 610.7 | 872.1 | |
| Growth | +15.2% | +7.8% | +16.0% | +36.5% | +6.4% | +19.9% | +7.6% | +6.9% | +42.8% | |
| Per share and net cash | ||||||||||
| calc | −278.4 | −292.6 | −270.2 | −105.6 | 482.7 | 648.5 | 22.3 | 137.8 | 358.5 | 443.0 |
| 15.3 | 15.3 | 15.2 | 15.4 | 16.9 | 17.0 | 21.2 | 21.2 | 21.0 | 29.6 | |
| calc | 13.84 | 15.96 | 17.25 | 19.81 | 24.65 | 26.08 | 24.99 | 26.90 | 29.11 | 29.43 |
Lines marked calc are worked out here from filed figures; point at one for how.