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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 65.3 | 76.1 | 77.6 | 105.0 | 89.8 | 102.3 | 115.8 | 137.6 | 131.9 | 131.4 | |
| Growth | +16.5% | +1.9% | +35.4% | −14.5% | +13.9% | +13.2% | +18.8% | −4.1% | −0.4% | |
| Investment | ||||||||||
| −5.5 | −6.6 | −10.2 | −4.7 | −5.5 | −3.3 | −2.1 | −3.0 | −2.7 | −2.9 | |
| calc | 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% | |
| calc | 4.01 | 4.51 | 4.36 | 6.14 | 5.27 | 6.42 | 7.64 | 9.04 | 8.79 | 8.87 |
| −261.3 | −171.7 | −168.5 | −108.8 | −285.3 | −191.2 | −410.5 | 14.7 | −252.3 | −269.9 | |
| Financing | ||||||||||
| 214.0 | 89.9 | 131.4 | 20.9 | 584.0 | 194.9 | −140.0 | −196.0 | 189.5 | 105.1 | |
| −25.7 | −27.1 | −29.6 | −35.5 | −36.7 | −36.1 | −36.7 | −40.0 | −43.5 | −47.3 | |
| −10.0 | 0.0 | −20.3 | −19.4 | −36.5 | −58.7 | −26.4 | −60.1 | −17.9 | −45.8 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.