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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 57.5 | 63.8 | 61.2 | 64.9 | 68.1 | 69.1 | 72.0 | 74.3 |
| Growth | +11.0% | −4.0% | +6.1% | +4.9% | +1.4% | +4.2% | +3.2% | |||
| Net income | 52.1 | 54.3 | 70.0 | 89.4 | 89.6 | 88.1 | 102.1 | 114.4 | 117.1 | 130.5 |
| Growth | +4.2% | +28.9% | +27.6% | +0.3% | −1.7% | +15.9% | +12.0% | +2.4% | +11.4% | |
| EPS, diluted | 3.45 | 3.48 | 4.49 | 5.42 | 5.55 | 5.66 | 6.80 | 7.61 | 7.89 | 8.93 |
| Growth | +0.9% | +29.0% | +20.7% | +2.4% | +2.0% | +20.1% | +11.9% | +3.7% | +13.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 121.8% | 140.1% | 146.3% | 135.7% | 149.9% | 165.6% | 162.7% | 175.6% |
| Free cash flow margin | n/a | n/a | 117.3% | 157.3% | 137.6% | 152.4% | 166.9% | 194.9% | 179.5% | 172.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 65.3 | 76.1 | 77.6 | 105.0 | 89.8 | 102.3 | 115.8 | 137.6 | 131.9 | 131.4 |
| Capital expenditure | −5.5 | −6.6 | −10.2 | −4.7 | −5.5 | −3.3 | −2.1 | −3.0 | −2.7 | −2.9 |
| Free cash flow | 59.8 | 69.6 | 67.4 | 100.3 | 84.3 | 99.0 | 113.7 | 134.6 | 129.2 | 128.4 |
| Growth | +16.3% | −3.1% | +48.9% | −16.0% | +17.4% | +14.9% | +18.4% | −4.0% | −0.6% | |
| Buybacks | −10.0 | 0.0 | −20.3 | −19.4 | −36.5 | −58.7 | −26.4 | −60.1 | −17.9 | −45.8 |
| Dividends paid | −25.7 | −27.1 | −29.6 | −35.5 | −36.7 | −36.1 | −36.7 | −40.0 | −43.5 | −47.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 88.1 | 82.5 | 123.0 | 140.1 | 528.7 | 634.6 | 200.0 | 156.3 | 225.4 | 191.9 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 100.0 | 150.0 | 150.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 200.0 | 56.3 | 75.4 | 41.9 |
| Shareholders’ equity | 442.4 | 502.5 | 600.8 | 658.0 | 701.1 | 681.1 | 577.9 | 677.1 | 730.7 | 809.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.15 | 0.21 | 0.19 |
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 | ||||||||||
| 88.1 | 82.5 | 123.0 | 140.1 | 528.7 | 634.6 | 200.0 | 156.3 | 225.4 | 191.9 | |
| 75.2 | 72.7 | 78.4 | 77.0 | 76.9 | 74.1 | 70.8 | 72.1 | 70.5 | 69.1 | |
| 76.2 | 76.2 | 109.6 | 108.9 | 108.9 | 108.9 | 108.9 | 149.9 | 149.8 | 149.8 | |
| 3,984.4 | 4,132.3 | 4,899.0 | 5,018.8 | 5,758.6 | 6,003.7 | 5,878.1 | 6,168.1 | 6,459.5 | 6,722.0 | |
| Growth | +3.7% | +18.6% | +2.4% | +14.7% | +4.3% | −2.1% | +4.9% | +4.7% | +4.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 100.0 | 150.0 | 150.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 100.0 | 150.0 | 150.0 |
| 3,542.0 | 3,629.8 | 4,298.2 | 4,360.8 | 5,057.5 | 5,322.6 | 5,300.3 | 5,491.0 | 5,728.8 | 5,912.3 | |
| Equity | ||||||||||
| 417.0 | 444.5 | 486.0 | 539.3 | 590.0 | 641.8 | 706.7 | 780.3 | 852.8 | 935.0 | |
| 442.4 | 502.5 | 600.8 | 658.0 | 701.1 | 681.1 | 577.9 | 677.1 | 730.7 | 809.7 | |
| Growth | +13.6% | +19.6% | +9.5% | +6.6% | −2.9% | −15.2% | +17.2% | +7.9% | +10.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 200.0 | 56.3 | 75.4 | 41.9 |
| 15.6 | 15.5 | 16.5 | 16.3 | 15.7 | 15.1 | 14.7 | 14.8 | 14.7 | 14.4 | |
| calc | 28.41 | 32.40 | 36.34 | 40.42 | 44.56 | 45.21 | 39.20 | 45.70 | 49.81 | 56.42 |
Lines marked calc are worked out here from filed figures; point at one for how.