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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 43.1 | 36.4 | 49.5 | 56.7 | 45.8 | 48.2 | 59.0 | 61.8 | 57.7 | 62.7 | |
| Growth | −15.6% | +36.1% | +14.5% | −19.1% | +5.2% | +22.4% | +4.8% | −6.6% | +8.7% | |
| n/a | 3.6 | 2.9 | 3.5 | 4.5 | 4.5 | 4.2 | 4.0 | 4.4 | 3.7 | |
| Investment | ||||||||||
| −0.8 | −2.4 | −2.6 | −8.4 | −3.2 | −3.0 | −1.2 | −2.8 | −2.8 | −2.7 | |
| calc | 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% | |
| calc | 2.44 | 1.99 | 2.82 | 3.06 | 2.39 | 2.60 | 3.49 | 3.28 | 2.98 | 3.26 |
| 110.2 | 67.8 | 49.4 | 171.4 | 17.8 | 35.4 | −536.8 | 288.7 | 263.9 | 139.9 | |
| Financing | ||||||||||
| −128.8 | −22.5 | −180.0 | −87.9 | 175.9 | 137.3 | −28.8 | −404.9 | −60.6 | −67.8 | |
| −10.4 | −11.6 | −21.1 | −15.1 | −17.9 | −18.1 | −18.5 | −21.1 | −22.0 | −60.6 | |
| −23.8 | −1.3 | −34.4 | −16.4 | −21.9 | −28.9 | −21.3 | −23.0 | −8.7 | −1.9 | |
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.