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 | 25.1 | 21.5 | 36.3 | 38.8 | 35.9 | 51.2 | 46.7 | 48.0 | 51.6 | 48.8 |
| Growth | −14.5% | +69.1% | +6.8% | −7.4% | +42.4% | −8.8% | +2.9% | +7.5% | −5.4% | |
| EPS, diluted | 1.45 | 1.26 | 2.18 | 2.46 | 2.02 | 2.94 | 2.82 | 2.72 | 2.80 | 2.65 |
| Growth | −13.1% | +73.0% | +12.8% | −17.9% | +45.5% | −4.1% | −3.5% | +2.9% | −5.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 43.1 | 36.4 | 49.5 | 56.7 | 45.8 | 48.2 | 59.0 | 61.8 | 57.7 | 62.7 |
| Capital expenditure | −0.8 | −2.4 | −2.6 | −8.4 | −3.2 | −3.0 | −1.2 | −2.8 | −2.8 | −2.7 |
| Free cash flow | 42.3 | 34.0 | 46.9 | 48.2 | 42.6 | 45.2 | 57.9 | 59.1 | 54.9 | 60.0 |
| Growth | −19.6% | +38.0% | +2.8% | −11.6% | +5.9% | +28.1% | +2.1% | −7.0% | +9.2% | |
| Buybacks | −23.8 | −1.3 | −34.4 | −16.4 | −21.9 | −28.9 | −21.3 | −23.0 | −8.7 | −1.9 |
| Dividends paid | −10.4 | −11.6 | −21.1 | −15.1 | −17.9 | −18.1 | −18.5 | −21.1 | −22.0 | −60.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 76.3 | 158.0 | 76.9 | 217.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Total debt | 90.0 | 75.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | n/a |
| Net cash (debt) | −13.7 | 83.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 339.1 | 350.7 | 332.9 | 428.8 | 426.7 | 427.8 | 422.0 | 503.3 | 526.4 | 500.5 |
| Debt to equity | 0.27 | 0.21 | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | n/a |
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 | ||||||||||
| 76.3 | 158.0 | 76.9 | 217.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 50.1 | 48.1 | 45.8 | 62.8 | 57.7 | 52.3 | 47.3 | 50.7 | 48.7 | 47.6 | |
| 95.8 | 95.8 | 92.8 | 129.6 | 129.6 | 129.6 | 129.6 | 143.9 | 143.9 | 143.9 | |
| 2,386.4 | 2,388.5 | 2,244.4 | 2,798.8 | 3,011.1 | 3,194.5 | 3,135.6 | 3,268.5 | 3,261.2 | 3,259.6 | |
| Growth | +0.1% | −6.0% | +24.7% | +7.6% | +6.1% | −1.8% | +4.2% | −0.2% | −0.0% | |
| Liabilities | ||||||||||
| 90.0 | 75.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | n/a | |
| calc | 90.0 | 75.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | n/a |
| 2,047.3 | 2,037.7 | 1,911.5 | 2,370.0 | 2,584.4 | 2,766.7 | 2,713.6 | 2,765.3 | 2,734.8 | 2,759.1 | |
| Equity | ||||||||||
| 170.4 | 180.5 | 195.8 | 219.5 | 237.6 | 264.8 | 293.0 | 319.9 | 349.5 | 319.4 | |
| 339.1 | 350.7 | 332.9 | 428.8 | 426.7 | 427.8 | 422.0 | 503.3 | 526.4 | 500.5 | |
| Growth | +3.4% | −5.1% | +28.8% | −0.5% | +0.2% | −1.4% | +19.3% | +4.6% | −4.9% | |
| Per share and net cash | ||||||||||
| calc | −13.7 | 83.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 17.0 | 4.4 | 16.0 | 18.4 | 17.7 | 16.9 | 16.2 | 18.5 | 18.3 | 18.3 | |
| calc | 19.95 | 80.01 | 20.79 | 23.33 | 24.08 | 25.34 | 26.01 | 27.20 | 28.73 | 27.30 |
Lines marked calc are worked out here from filed figures; point at one for how.