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 | 24.6 | 26.0 | 23.8 | 43.1 | 47.9 | 46.7 | 38.7 | 51.8 |
| Growth | +5.9% | −8.6% | +80.8% | +11.3% | −2.6% | −17.0% | +33.8% | |||
| Net income | 47.0 | 41.2 | 59.5 | 58.3 | 37.3 | 79.9 | 73.9 | 58.7 | 53.4 | 77.5 |
| Growth | −12.3% | +44.4% | −2.0% | −36.1% | +114.3% | −7.5% | −20.6% | −9.0% | +45.1% | |
| EPS, diluted | 1.50 | 1.34 | 2.01 | 2.03 | 1.32 | 2.83 | 2.68 | 2.17 | 1.97 | 2.86 |
| Growth | −10.7% | +50.0% | +1.0% | −35.0% | +114.4% | −5.3% | −19.0% | −9.2% | +45.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 242.0% | 224.0% | 156.5% | 185.5% | 154.3% | 125.7% | 137.9% | 149.5% |
| Free cash flow margin | n/a | n/a | 407.8% | 249.6% | 213.3% | 205.1% | 199.7% | 198.1% | 194.8% | 178.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 76.5 | 96.8 | 103.5 | 72.2 | 76.8 | 110.5 | 114.1 | 105.1 | 90.5 | 97.5 |
| Capital expenditure | −5.9 | −6.5 | −3.2 | −7.2 | −26.0 | −22.2 | −18.4 | −12.7 | −15.1 | −5.2 |
| Free cash flow | 70.6 | 90.3 | 100.3 | 65.0 | 50.8 | 88.3 | 95.7 | 92.5 | 75.4 | 92.3 |
| Growth | +27.9% | +11.1% | −35.2% | −21.8% | +73.9% | +8.3% | −3.4% | −18.4% | +22.4% | |
| Dividends paid | −18.6 | −21.3 | −24.1 | −25.7 | −25.9 | −27.0 | −28.5 | −28.1 | −28.1 | −29.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 84.3 | 82.3 | 102.2 | 103.0 | 104.1 | 328.9 | 112.0 | 522.4 | 380.9 | 378.7 |
| Total debt | 92.8 | 92.8 | 122.2 | 101.5 | 0.0 | 105.6 | 105.9 | 156.1 | 156.3 | 76.5 |
| Net cash (debt) | −8.4 | −10.5 | −20.0 | 1.4 | 104.1 | 223.3 | 6.2 | 366.3 | 224.6 | 302.1 |
| Shareholders’ equity | 504.7 | 500.0 | 491.7 | 528.5 | 546.7 | 558.3 | 452.9 | 503.8 | 538.4 | 592.6 |
| Debt to equity | 0.18 | 0.19 | 0.25 | 0.19 | 0.00 | 0.19 | 0.23 | 0.31 | 0.29 | 0.13 |
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 | ||||||||||
| 84.3 | 82.3 | 102.2 | 103.0 | 104.1 | 328.9 | 112.0 | 522.4 | 380.9 | 378.7 | |
| 48.3 | 48.3 | 45.3 | 46.3 | 65.3 | 80.4 | 91.6 | 96.2 | 104.3 | 100.6 | |
| 5,384.2 | 5,623.7 | 5,807.0 | 6,012.7 | 6,594.6 | 7,419.1 | 7,432.8 | 7,642.8 | 7,472.1 | 7,409.2 | |
| Growth | +4.4% | +3.3% | +3.5% | +9.7% | +12.5% | +0.2% | +2.8% | −2.2% | −0.8% | |
| Liabilities | ||||||||||
| 92.8 | 92.8 | 122.2 | 101.5 | 0.0 | 105.6 | 105.9 | 156.1 | 156.3 | 76.5 | |
| calc | 92.8 | 92.8 | 122.2 | 101.5 | 0.0 | 105.6 | 105.9 | 156.1 | 156.3 | 76.5 |
| 4,879.6 | 5,123.7 | 5,315.3 | 5,484.2 | 6,047.9 | 6,860.8 | 6,979.9 | 7,139.0 | 6,933.7 | 6,816.7 | |
| Equity | ||||||||||
| −108.9 | −89.0 | −51.7 | −19.1 | −10.9 | 42.0 | 87.4 | 118.0 | 143.3 | 191.4 | |
| 504.7 | 500.0 | 491.7 | 528.5 | 546.7 | 558.3 | 452.9 | 503.8 | 538.4 | 592.6 | |
| Growth | −0.9% | −1.7% | +7.5% | +3.4% | +2.1% | −18.9% | +11.2% | +6.9% | +10.1% | |
| Per share and net cash | ||||||||||
| calc | −8.4 | −10.5 | −20.0 | 1.4 | 104.1 | 223.3 | 6.2 | 366.3 | 224.6 | 302.1 |
| 30.8 | 30.0 | 29.0 | 28.3 | 28.2 | 27.7 | 27.0 | 27.0 | 27.1 | 26.4 | |
| calc | 16.39 | 16.65 | 16.97 | 18.68 | 19.40 | 20.14 | 16.76 | 18.63 | 19.89 | 22.47 |
Lines marked calc are worked out here from filed figures; point at one for how.