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 | 214.2 | 259.3 | 282.2 | 306.2 | 330.1 | 391.2 | 378.9 | 445.8 | 569.8 | 495.3 |
| Growth | +21.1% | +8.8% | +8.5% | +7.8% | +18.5% | −3.2% | +17.7% | +27.8% | −13.1% | |
| Operating income | 73.6 | 87.1 | 68.0 | 114.9 | 99.2 | 111.9 | 100.5 | −15.3 | 188.1 | 111.0 |
| Net income | 47.1 | 23.6 | 10.9 | 46.5 | 10.8 | 11.4 | 12.0 | −211.9 | −131.6 | −225.5 |
| Growth | −50.0% | −53.8% | +326.5% | −76.8% | +5.5% | +5.8% | −1,862.5% | |||
| EPS, diluted | n/a | 0.30 | 0.01 | 0.39 | −0.09 | −0.20 | −0.09 | −1.71 | −0.76 | −1.21 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 34.4% | 33.6% | 24.1% | 37.5% | 30.1% | 28.6% | 26.5% | −3.4% | 33.0% | 22.4% |
| Net margin | 22.0% | 9.1% | 3.9% | 15.2% | 3.3% | 2.9% | 3.2% | −47.5% | −23.1% | −45.5% |
| Free cash flow margin | 53.3% | 49.3% | 50.7% | 42.0% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 114.4 | 131.0 | 144.6 | 146.0 | 176.9 | 192.5 | 181.8 | 143.7 | 299.5 | 222.8 |
| Capital expenditure | −0.2 | −3.1 | −1.5 | −17.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 114.2 | 127.8 | 143.1 | 128.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +11.9% | +12.0% | −10.1% | |||||||
| Buybacks | 0.0 | 0.0 | n/a | 0.0 | 0.0 | −0.2 | −0.7 | 0.0 | 0.0 | −120.3 |
| Dividends paid | −120.4 | −142.7 | −147.4 | −150.8 | −155.1 | −156.2 | −166.8 | −207.0 | −272.4 | −192.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 77.3 | 102.4 | 100.3 | 270.3 | 124.2 | 89.7 | 103.3 | 121.6 | 159.7 | 180.1 |
| Total debt | 55.4 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 21.9 | 102.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1,347.8 | 1,413.2 | 1,425.5 | 1,697.6 | 1,532.5 | 1,620.7 | 1,439.0 | 2,637.8 | 2,187.0 | 1,663.5 |
| Debt to equity | 0.04 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 214.2 | 259.3 | 282.2 | 306.2 | 330.1 | 391.2 | 378.9 | 445.8 | 569.8 | 495.3 | |
| Growth | +21.1% | +8.8% | +8.5% | +7.8% | +18.5% | −3.2% | +17.7% | +27.8% | −13.1% | |
| 19.8 | 24.5 | 28.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 7.1 | 8.6 | 10.4 | 10.1 | 13.3 | 17.2 | 17.7 | 37.2 | 52.4 | 52.8 | |
| 73.6 | 87.1 | 68.0 | 114.9 | 99.2 | 111.9 | 100.5 | −15.3 | 188.1 | 111.0 | |
| Growth | +18.4% | −21.9% | +68.9% | −13.6% | +12.8% | −10.2% | −115.2% | −41.0% | ||
| 52.0 | 26.7 | 13.3 | 50.8 | 15.7 | 23.5 | 23.1 | −176.7 | −74.9 | −113.9 | |
| 4.4 | 3.1 | 2.4 | 4.3 | 5.0 | 12.2 | 11.0 | 14.5 | 4.4 | 21.8 | |
| 47.1 | 23.6 | 10.9 | 46.5 | 10.8 | 11.4 | 12.0 | −211.9 | −131.6 | −225.5 | |
| Growth | −50.0% | −53.8% | +326.5% | −76.8% | +5.5% | +5.8% | −1,862.5% | |||
| Per share | ||||||||||
| n/a | 0.30 | 0.01 | 0.40 | −0.09 | −0.20 | −0.09 | −1.71 | −0.76 | −1.21 | |
| n/a | 0.30 | 0.01 | 0.39 | −0.09 | −0.20 | −0.09 | −1.71 | −0.76 | −1.21 | |
| Growth | −96.7% | +3,800.0% | −123.1% | |||||||
| 56.7 | 66.9 | 69.4 | 85.0 | 89.5 | 98.3 | 103.7 | 142.6 | 230.4 | 223.3 | |
| 56.7 | 66.9 | 69.7 | 86.3 | 89.5 | 98.3 | 103.7 | 142.6 | 230.4 | 223.3 | |
| Growth | +17.9% | +4.2% | +24.0% | +3.6% | +9.8% | +5.5% | +37.5% | +61.6% | −3.1% | |
† The diluted share count jumps at 2024, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.