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 | n/a | n/a | n/a | n/a | n/a | n/a | 271.8 | 255.5 | 234.4 | 270.2 |
| Growth | −6.0% | −8.3% | +15.3% | |||||||
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | 101.4 | 80.0 | 62.2 | 76.1 |
| Net income | 56.5 | 54.7 | 57.9 | 32.8 | 42.2 | 98.7 | 101.4 | 80.0 | 62.2 | 76.1 |
| Growth | −3.2% | +5.9% | −43.3% | +28.7% | +133.9% | +2.8% | −21.1% | −22.3% | +22.3% | |
| EPS, diluted | 1.75 | 1.69 | 1.79 | 1.06 | 1.38 | 3.22 | 3.32 | 2.62 | 2.05 | 2.51 |
| Growth | −3.4% | +5.9% | −40.8% | +30.2% | +133.3% | +3.1% | −21.1% | −21.8% | +22.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | 37.3% | 31.3% | 26.5% | 28.2% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 37.3% | 31.3% | 26.5% | 28.2% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 53.5% | 41.8% | 21.3% | 75.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 59.4 | 81.7 | 76.6 | 58.8 | 60.2 | 93.7 | 147.3 | 109.3 | 52.6 | 206.0 |
| Capital expenditure | −0.7 | −0.8 | −3.7 | −1.6 | −4.4 | −2.7 | −1.9 | −2.4 | −2.6 | −2.3 |
| Free cash flow | 58.6 | 80.8 | 72.9 | 57.2 | 55.8 | 91.0 | 145.4 | 106.8 | 49.9 | 203.7 |
| Growth | +37.9% | −9.7% | −21.6% | −2.5% | +63.1% | +59.8% | −26.5% | −53.3% | +307.9% | |
| Buybacks | 0.0 | 0.0 | −36.1 | −7.4 | −2.2 | −6.1 | n/a | −4.1 | −6.3 | −9.4 |
| Dividends paid | −25.7 | −25.8 | −30.9 | −29.8 | −16.0 | −16.5 | −28.6 | −30.5 | −30.4 | −32.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 147.2 | 153.8 | 155.4 | 121.7 | 391.8 | 609.0 | 352.4 | 302.3 | 304.8 | 212.8 |
| Shareholders’ equity | 531.0 | 562.5 | 552.6 | 563.3 | 577.0 | 643.4 | 637.5 | 701.9 | 732.2 | 796.4 |
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 | ||||||||||
| 147.2 | 153.8 | 155.4 | 121.7 | 391.8 | 609.0 | 352.4 | 302.3 | 304.8 | 212.8 | |
| 28.7 | 26.7 | 27.8 | 26.1 | 26.4 | 24.8 | 22.9 | 22.0 | 21.4 | 20.4 | |
| 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | |
| 4,701.3 | 5,210.5 | 5,502.2 | 5,538.2 | 6,201.9 | 6,858.6 | 7,378.3 | 7,570.3 | 7,677.9 | 7,869.2 | |
| Growth | +10.8% | +5.6% | +0.7% | +12.0% | +10.6% | +7.6% | +2.6% | +1.4% | +2.5% | |
| Liabilities | ||||||||||
| 4,170.3 | 4,648.0 | 4,949.7 | 4,974.9 | 5,624.8 | 6,215.2 | 6,740.7 | 6,868.5 | 6,945.8 | 7,072.8 | |
| Equity | ||||||||||
| 41.7 | 70.6 | 97.5 | 100.6 | 114.6 | 196.8 | 269.5 | 319.0 | 350.9 | 394.3 | |
| 531.0 | 562.5 | 552.6 | 563.3 | 577.0 | 643.4 | 637.5 | 701.9 | 732.2 | 796.4 | |
| Growth | +5.9% | −1.8% | +1.9% | +2.4% | +11.5% | −0.9% | +10.1% | +4.3% | +8.8% | |
| Per share and net cash | ||||||||||
| 32.3 | 32.4 | 30.9 | 30.8 | 30.7 | 30.4 | 30.5 | 30.4 | 30.2 | 29.9 | |
| calc | 16.42 | 17.34 | 17.87 | 18.29 | 18.79 | 21.16 | 20.91 | 23.11 | 24.25 | 26.64 |
Lines marked calc are worked out here from filed figures; point at one for how.