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 | 124.0 | 133.2 | 143.6 | 160.2 | 16.2 | 26.6 | 29.6 | 30.7 | 30.9 | 31.5 |
| Growth | +7.4% | +7.8% | +11.6% | −89.9% | +63.8% | +11.4% | +3.9% | +0.7% | +1.8% | |
| Net income | 156.8 | 71.4 | 82.4 | 72.6 | 77.3 | 85.6 | 97.8 | 95.3 | 100.5 | 112.4 |
| Growth | −54.5% | +15.4% | −11.9% | +6.5% | +10.7% | +14.2% | −2.5% | +5.4% | +11.8% | |
| EPS, diluted | 2.63 | 1.18 | 1.28 | 1.06 | 1.08 | 1.11 | 1.20 | 1.07 | 1.07 | 1.09 |
| Growth | −55.1% | +8.5% | −17.2% | +1.9% | +2.8% | +8.1% | −10.8% | +0.0% | +1.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 126.4% | 53.6% | 57.4% | 45.3% | 476.7% | 322.1% | 330.5% | 310.3% | 324.7% | 356.9% |
| Free cash flow margin | −9.9% | −12.1% | −130.5% | −62.7% | −857.3% | −549.5% | −521.5% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 70.9 | 78.9 | 80.9 | 104.7 | 91.5 | 122.4 | 142.0 | 165.1 | 144.1 | 192.3 |
| Capital expenditure | −83.3 | −95.1 | −268.3 | −205.2 | −230.5 | −268.4 | −296.3 | n/a | n/a | n/a |
| Free cash flow | −12.3 | −16.2 | −187.4 | −100.5 | −139.1 | −146.0 | −154.3 | n/a | n/a | n/a |
| Growth | ||||||||||
| Dividends paid | −121.6 | −58.7 | −69.5 | −78.5 | −86.3 | −96.9 | −107.5 | −119.7 | −128.1 | −144.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 26.6 | 64.5 | 92.0 | 5.1 | 11.1 | 6.3 | 26.3 | 16.3 | 4.1 | 12.1 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,112.7 | 1,137.9 | 1,204.2 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1,096.4 | −1,133.8 | −1,192.0 |
| Shareholders’ equity | 470.1 | 522.3 | 699.0 | 726.7 | 844.5 | 963.9 | 1,138.3 | 1,259.9 | 1,450.8 | 1,629.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.88 | 0.78 | 0.74 |
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 | ||||||||||
| 26.6 | 64.5 | 92.0 | 5.1 | 11.1 | 6.3 | 26.3 | 16.3 | 4.1 | 12.1 | |
| 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | |
| 937.2 | 1,068.7 | 1,343.1 | 1,446.1 | 1,668.2 | 1,903.0 | 2,198.6 | 2,451.6 | 2,653.0 | 2,920.7 | |
| Growth | +14.0% | +25.7% | +7.7% | +15.4% | +14.1% | +15.5% | +11.5% | +8.2% | +10.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,112.7 | 1,137.9 | 1,204.2 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,112.7 | 1,137.9 | 1,204.2 |
| 467.0 | 546.4 | 644.1 | 719.3 | 823.7 | 939.1 | 1,060.3 | 1,191.8 | 1,202.2 | 1,290.9 | |
| Equity | ||||||||||
| 25.9 | 36.3 | 46.0 | 38.4 | 26.7 | 12.8 | 0.6 | −26.3 | −57.7 | −93.6 | |
| 470.1 | 522.3 | 699.0 | 726.7 | 844.5 | 963.9 | 1,138.3 | 1,259.9 | 1,450.8 | 1,629.8 | |
| Growth | +11.1% | +33.8% | +4.0% | +16.2% | +14.1% | +18.1% | +10.7% | +15.2% | +12.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1,096.4 | −1,133.8 | −1,192.0 |
| 59.9 | 61.3 | 68.2 | 70.0 | 75.9 | 80.3 | 85.6 | 91.6 | 99.8 | 108.2 | |
| calc | 7.85 | 8.52 | 10.25 | 10.38 | 11.13 | 12.01 | 13.29 | 13.75 | 14.53 | 15.06 |
Lines marked calc are worked out here from filed figures; point at one for how.