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 | 47.3 | 51.5 | 59.2 | 64.5 | 59.5 | 87.9 | 81.8 | 78.0 | 82.8 | 98.1 |
| Growth | +8.8% | +15.0% | +9.0% | −7.8% | +47.8% | −7.0% | −4.7% | +6.2% | +18.4% | |
| EPS, diluted | 2.70 | 2.92 | 3.35 | 3.64 | 3.35 | 4.94 | 4.58 | 4.36 | 4.61 | 5.43 |
| Growth | +8.1% | +14.7% | +8.7% | −8.0% | +47.5% | −7.3% | −4.8% | +5.7% | +17.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 61.4 | 62.4 | 65.5 | 83.5 | 62.4 | 115.7 | 99.7 | 85.9 | 105.3 | 105.0 |
| Capital expenditure | −3.5 | −2.4 | −2.8 | −2.6 | −1.5 | −2.4 | −6.2 | −6.3 | −8.1 | −7.6 |
| Free cash flow | 57.9 | 60.0 | 62.7 | 80.9 | 60.9 | 113.3 | 93.5 | 79.5 | 97.2 | 97.4 |
| Growth | +3.5% | +4.5% | +29.1% | −24.7% | +86.1% | −17.5% | −14.9% | +22.3% | +0.1% | |
| Buybacks | −0.4 | 0.0 | 0.0 | 0.0 | −1.1 | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | −22.2 | −23.0 | −24.4 | −26.2 | −27.1 | −27.9 | −29.9 | −32.2 | −33.4 | −36.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 144.7 | 175.3 | 141.5 | 264.7 | 338.2 | 311.8 | 128.7 | 271.4 | 369.5 | 363.7 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 57.8 | 64.2 | 64.0 | 63.8 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 70.8 | 207.2 | 305.5 | 299.9 |
| Shareholders’ equity | 500.6 | 530.7 | 564.2 | 614.9 | 654.9 | 698.2 | 628.0 | 702.2 | 757.6 | 856.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.09 | 0.09 | 0.08 | 0.07 |
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 | ||||||||||
| 144.7 | 175.3 | 141.5 | 264.7 | 338.2 | 311.8 | 128.7 | 271.4 | 369.5 | 363.7 | |
| 47.9 | 46.3 | 45.3 | 44.0 | 42.0 | 40.5 | 42.6 | 45.3 | 49.6 | 52.6 | |
| 65.5 | 65.5 | 65.5 | 65.5 | 65.5 | 65.5 | 65.5 | 65.5 | 65.5 | 65.5 | |
| 3,932.2 | 4,136.2 | 4,201.6 | 4,366.0 | 5,139.1 | 5,418.3 | 5,380.3 | 5,769.7 | 6,193.2 | 6,684.1 | |
| Growth | +5.2% | +1.6% | +3.9% | +17.7% | +5.4% | −0.7% | +7.2% | +7.3% | +7.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 57.8 | 64.2 | 64.0 | 63.8 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 57.8 | 64.2 | 64.0 | 63.8 |
| 3,431.6 | 3,605.5 | 3,637.5 | 3,751.1 | 4,484.3 | 4,720.1 | 4,752.3 | 5,067.5 | 5,435.7 | 5,828.1 | |
| Equity | ||||||||||
| 195.1 | 224.3 | 258.9 | 296.8 | 326.7 | 386.8 | 438.6 | 484.4 | 531.9 | 593.9 | |
| 500.6 | 530.7 | 564.2 | 614.9 | 654.9 | 698.2 | 628.0 | 702.2 | 757.6 | 856.1 | |
| Growth | +6.0% | +6.3% | +9.0% | +6.5% | +6.6% | −10.0% | +11.8% | +7.9% | +13.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 70.8 | 207.2 | 305.5 | 299.9 |
| 17.6 | 17.7 | 17.7 | 17.8 | 17.8 | 17.8 | 17.9 | 18.0 | 18.1 | 18.1 | |
| calc | 28.40 | 30.00 | 31.81 | 34.51 | 36.77 | 39.13 | 35.05 | 39.01 | 41.95 | 47.26 |
Lines marked calc are worked out here from filed figures; point at one for how.