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 | 779.8 | 801.4 | 800.4 | 835.9 | 711.4 | 703.1 | 713.5 | 850.9 | 880.7 | 858.7 |
| Growth | +2.8% | −0.1% | +4.4% | −14.9% | −1.2% | +1.5% | +19.3% | +3.5% | −2.5% | |
| Net income | 106.7 | 101.2 | 141.3 | 157.1 | 119.8 | 119.3 | 48.4 | 118.1 | 118.6 | 10.8 |
| Growth | −5.2% | +39.6% | +11.2% | −23.7% | −0.4% | −59.4% | +144.0% | +0.4% | −90.9% | |
| EPS, diluted | 3.24 | 3.06 | 4.24 | 4.83 | 3.97 | 4.17 | 1.75 | 4.45 | 4.71 | 0.46 |
| Growth | −5.6% | +38.6% | +13.9% | −17.8% | +5.0% | −58.0% | +154.3% | +5.8% | −90.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 13.7% | 12.6% | 17.7% | 18.8% | 16.8% | 17.0% | 6.8% | 13.9% | 13.5% | 1.3% |
| Free cash flow margin | 15.7% | 17.7% | 22.5% | 14.6% | 4.6% | 1.5% | 14.0% | 5.8% | 8.7% | 5.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 122.8 | 142.3 | 180.2 | 122.5 | 33.0 | 10.8 | 99.8 | 49.4 | 76.4 | 44.7 |
| Capital expenditure | −0.7 | −0.4 | −0.3 | −0.7 | −0.1 | −0.3 | −0.1 | 0.0 | −0.1 | −0.1 |
| Free cash flow | 122.1 | 141.9 | 179.9 | 121.8 | 32.9 | 10.5 | 99.7 | 49.4 | 76.3 | 44.6 |
| Growth | +16.2% | +26.8% | −32.3% | −73.0% | −68.1% | +849.5% | −50.5% | +54.5% | −41.5% | |
| Buybacks | −21.1 | 0.0 | −4.2 | −67.5 | −99.4 | −42.6 | −30.4 | −76.1 | −42.6 | −182.8 |
| Dividends paid | −11.5 | −19.7 | −26.7 | −28.3 | −30.5 | −29.0 | −90.3 | −29.7 | −30.3 | −29.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 67.2 | 73.3 | 101.4 | 154.9 | 160.4 | 75.1 | 89.2 | 226.4 | 68.3 | 159.8 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 19.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 68.3 | 140.8 |
| Shareholders’ equity | 840.6 | 947.7 | 1,018.2 | 1,165.8 | 1,212.8 | 1,213.1 | 944.2 | 1,013.9 | 1,068.7 | 955.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.02 |
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 | ||||||||||
| 122.8 | 142.3 | 180.2 | 122.5 | 33.0 | 10.8 | 99.8 | 49.4 | 76.4 | 44.7 | |
| Growth | +15.9% | +26.6% | −32.0% | −73.1% | −67.3% | +824.1% | −50.5% | +54.7% | −41.5% | |
| 8.5 | 8.2 | 6.3 | 9.0 | 8.2 | 7.4 | 21.7 | 21.5 | 16.7 | 14.2 | |
| Investment | ||||||||||
| −0.7 | −0.4 | −0.3 | −0.7 | −0.1 | −0.3 | −0.1 | 0.0 | −0.1 | −0.1 | |
| calc | 122.1 | 141.9 | 179.9 | 121.8 | 32.9 | 10.5 | 99.7 | 49.4 | 76.3 | 44.6 |
| Growth | +16.2% | +26.8% | −32.3% | −73.0% | −68.1% | +849.5% | −50.5% | +54.5% | −41.5% | |
| calc | 3.70 | 4.29 | 5.40 | 3.74 | 1.09 | 0.37 | 3.60 | 1.86 | 3.03 | 1.90 |
| −87.5 | −112.8 | −119.6 | 49.2 | 84.3 | −1.7 | −146.1 | 377.3 | −159.7 | 225.9 | |
| Financing | ||||||||||
| −23.6 | −26.0 | −32.9 | −118.5 | −111.9 | −94.4 | 60.4 | −289.5 | −74.8 | −179.1 | |
| −11.5 | −19.7 | −26.7 | −28.3 | −30.5 | −29.0 | −90.3 | −29.7 | −30.3 | −29.9 | |
| −21.1 | 0.0 | −4.2 | −67.5 | −99.4 | −42.6 | −30.4 | −76.1 | −42.6 | −182.8 | |
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.