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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 59.4 | 81.7 | 76.6 | 58.8 | 60.2 | 93.7 | 147.3 | 109.3 | 52.6 | 206.0 | |
| Growth | +37.6% | −6.1% | −23.3% | +2.4% | +55.7% | +57.2% | −25.8% | −51.9% | +292.0% | |
| 2.9 | 2.9 | 2.6 | 3.3 | 4.0 | 4.4 | 3.9 | 3.3 | 3.2 | 3.3 | |
| Investment | ||||||||||
| −0.7 | −0.8 | −3.7 | −1.6 | −4.4 | −2.7 | −1.9 | −2.4 | −2.6 | −2.3 | |
| calc | 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% | |
| calc | 1.83 | 2.51 | 2.28 | 1.86 | 1.84 | 2.99 | 4.78 | 3.52 | 1.66 | 6.78 |
| −496.5 | −520.2 | −311.6 | −44.5 | −407.6 | −447.0 | −881.5 | −211.5 | −106.1 | −384.3 | |
| Financing | ||||||||||
| 420.0 | 445.1 | 236.5 | −47.9 | 617.6 | 570.4 | 477.7 | 52.1 | 56.0 | 86.4 | |
| −25.7 | −25.8 | −30.9 | −29.8 | −16.0 | −16.5 | −28.6 | −30.5 | −30.4 | −32.6 | |
| 0.0 | 0.0 | −36.1 | −7.4 | −2.2 | −6.1 | n/a | −4.1 | −6.3 | −9.4 | |
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.