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 | 6.5 | 6.9 | 6.7 | 7.7 | 8.6 | 9.0 | 9.6 | 9.9 |
| Growth | +6.4% | −3.8% | +16.2% | +11.0% | +4.5% | +7.1% | +2.8% | |||
| Net income | 12.6 | 13.0 | 18.0 | 19.5 | 25.1 | 29.1 | 29.1 | 17.8 | 27.8 | 36.6 |
| Growth | +3.1% | +38.5% | +8.1% | +28.8% | +16.0% | −0.2% | −38.7% | +56.2% | +31.5% | |
| EPS, diluted | 3.57 | 3.67 | 5.04 | 5.41 | 6.46 | 7.24 | 7.17 | 3.98 | 5.79 | 7.62 |
| Growth | +2.8% | +37.3% | +7.3% | +19.4% | +12.1% | −1.0% | −44.5% | +45.5% | +31.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 276.9% | 281.4% | 376.9% | 376.3% | 338.4% | 198.5% | 289.5% | 370.1% |
| Free cash flow margin | n/a | n/a | 322.3% | 307.3% | 163.4% | 485.8% | 368.1% | 266.6% | 331.6% | 356.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 16.2 | 15.7 | 21.5 | 21.8 | 11.8 | 38.7 | 33.2 | 26.5 | 33.2 | 36.5 |
| Capital expenditure | −0.6 | −0.2 | −0.5 | −0.5 | −0.9 | −1.1 | −1.6 | −2.6 | −1.3 | −1.3 |
| Free cash flow | 15.6 | 15.5 | 21.0 | 21.3 | 10.9 | 37.6 | 31.6 | 23.9 | 31.9 | 35.2 |
| Growth | −0.5% | +35.1% | +1.4% | −48.9% | +245.5% | −15.9% | −24.3% | +33.2% | +10.6% | |
| Buybacks | −3.2 | −1.0 | −1.2 | −1.3 | −2.1 | −1.4 | −1.3 | −0.3 | −0.2 | −0.4 |
| Dividends paid | −5.1 | −5.2 | −6.1 | −6.3 | −6.5 | −7.4 | −7.6 | −8.5 | −9.3 | −9.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.8 | 18.5 | 16.8 | 18.5 | 68.7 | 172.8 | 26.2 | 52.8 | 42.2 | 34.3 |
| Shareholders’ equity | 123.3 | 129.0 | 139.2 | 154.8 | 194.3 | 212.5 | 200.1 | 279.7 | 299.7 | 338.1 |
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 | ||||||||||
| 17.8 | 18.5 | 16.8 | 18.5 | 68.7 | 172.8 | 26.2 | 52.8 | 42.2 | 34.3 | |
| 17.0 | 16.5 | 16.3 | 15.9 | 16.9 | 17.0 | 17.6 | 21.4 | 21.4 | 21.0 | |
| 21.1 | 23.3 | 23.3 | 23.3 | 31.4 | 31.4 | 31.4 | 85.8 | 85.8 | 85.8 | |
| 1,223.0 | 1,361.9 | 1,430.7 | 1,466.3 | 1,891.7 | 2,143.9 | 2,333.4 | 2,975.3 | 3,025.7 | 3,064.6 | |
| Growth | +11.4% | +5.1% | +2.5% | +29.0% | +13.3% | +8.8% | +27.5% | +1.7% | +1.3% | |
| Liabilities | ||||||||||
| 1,099.8 | 1,232.9 | 1,291.5 | 1,311.6 | 1,697.4 | 1,931.4 | 2,133.2 | 2,695.7 | 2,726.0 | 2,726.5 | |
| Equity | ||||||||||
| 91.3 | 90.0 | 99.7 | 110.8 | 126.6 | 146.0 | 164.9 | 173.0 | 189.4 | 213.6 | |
| 123.3 | 129.0 | 139.2 | 154.8 | 194.3 | 212.5 | 200.1 | 279.7 | 299.7 | 338.1 | |
| Growth | +4.7% | +7.9% | +11.2% | +25.5% | +9.4% | −5.8% | +39.7% | +7.2% | +12.8% | |
| Per share and net cash | ||||||||||
| 3.3 | 3.5 | 3.5 | 3.5 | 3.9 | 3.9 | 4.0 | 4.7 | 4.8 | 4.8 | |
| calc | 37.08 | 37.03 | 39.78 | 43.90 | 49.64 | 53.87 | 50.40 | 59.41 | 62.98 | 70.32 |
Lines marked calc are worked out here from filed figures; point at one for how.