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 | 31.9 | 33.5 | 39.5 | 48.9 | 38.3 | 77.7 | 56.6 | 50.3 | −41.6 | 74.9 |
| Growth | +5.0% | +17.9% | +23.6% | −21.6% | +102.7% | −27.2% | −11.2% | −182.9% | ||
| EPS, diluted | 2.10 | 2.13 | 2.39 | 2.96 | 2.30 | 4.78 | 3.56 | 3.15 | −2.75 | 3.61 |
| Growth | +1.4% | +12.2% | +23.8% | −22.3% | +107.8% | −25.5% | −11.5% | −187.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 46.7 | 46.3 | 65.1 | 57.7 | 43.5 | 73.0 | 133.6 | 10.9 | 77.1 | 18.8 |
| Capital expenditure | −7.6 | −7.7 | −2.8 | −3.6 | −4.3 | −9.4 | −8.4 | −3.0 | −5.0 | −5.5 |
| Free cash flow | 39.1 | 38.5 | 62.3 | 54.1 | 39.2 | 63.6 | 125.2 | 7.9 | 72.2 | 13.3 |
| Growth | −1.4% | +61.6% | −13.2% | −27.5% | +62.2% | +97.0% | −93.7% | +813.1% | −81.6% | |
| Buybacks | n/a | −0.1 | −0.1 | −0.3 | −0.2 | −9.2 | −15.3 | −0.6 | −0.4 | −11.4 |
| Dividends paid | −11.5 | −12.5 | −14.9 | −15.8 | −16.5 | −17.0 | −17.6 | −18.3 | −18.5 | −24.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 124.4 | 87.3 | 108.8 |
| Total debt | 39.1 | 39.1 | 39.2 | 39.3 | 73.6 | 73.9 | 74.2 | 124.5 | 124.8 | 193.7 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.1 | −37.5 | −84.9 |
| Shareholders’ equity | 320.1 | 381.2 | 396.3 | 438.9 | 468.4 | 505.1 | 405.6 | 454.8 | 569.0 | 628.9 |
| Debt to equity | 0.12 | 0.10 | 0.10 | 0.09 | 0.16 | 0.15 | 0.18 | 0.27 | 0.22 | 0.31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Spending | ||||||||||
| 27.7% | 22.9% | 20.2% | 17.8% | 16.2% | 20.1% | 20.3% | 20.3% | n/a | 18.0% | |
| Returns | ||||||||||
| 10.0% | 8.8% | 10.0% | 11.1% | 8.2% | 15.4% | 13.9% | 11.1% | −7.3% | 11.9% | |
| 0.9% | 0.8% | 0.9% | 1.1% | 0.8% | 1.4% | 1.0% | 0.8% | −0.7% | 1.2% | |
| Balance and payout | ||||||||||
| 0.12 | 0.10 | 0.10 | 0.09 | 0.16 | 0.15 | 0.18 | 0.27 | 0.22 | 0.31 | |
| 91.4% | 90.7% | 90.8% | 90.0% | 90.5% | 90.9% | 93.0% | 92.6% | 90.7% | 90.0% | |
| 36.0% | 37.3% | 37.8% | 32.3% | 43.0% | 21.9% | 31.1% | 36.4% | n/a | 33.0% | |
| 29.4% | 32.8% | 24.2% | 29.8% | 42.6% | 41.3% | 26.3% | 238.6% | 26.3% | 272.6% | |