Closing prices at the end of each trading day, from 11 Oct 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 56.1 | 63.8 | 66.9 | 36.8 | 56.3 | 56.5 | 65.8 | 71.8 | 77.0 |
| Growth | +13.7% | +4.8% | −44.9% | +52.7% | +0.3% | +16.6% | +9.0% | +7.3% | |
| EPS, diluted | 3.10 | 3.54 | 3.33 | 1.34 | 2.02 | 1.95 | 2.07 | 2.26 | 2.44 |
| Growth | +14.2% | −5.9% | −59.8% | +50.7% | −3.5% | +6.2% | +9.2% | +8.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 72.1 | 80.0 | 89.1 | 31.3 | 43.0 | 72.6 | 65.8 | 89.4 | 85.1 |
| Buybacks | n/a | −0.9 | n/a | n/a | −4.9 | −4.8 | −8.9 | −4.4 | −4.5 |
| Dividends paid | −57.1 | −42.6 | −225.0 | −16.5 | −16.8 | −18.6 | −21.9 | −24.2 | −26.6 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 165.7 | 186.9 | 284.0 | 312.5 | 409.3 | 114.2 | 141.3 | 137.7 | 122.3 |
| Shareholders’ equity | 323.9 | 340.4 | 332.9 | 363.9 | 411.9 | 373.6 | 489.5 | 544.6 | 615.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 165.7 | 186.9 | 284.0 | 312.5 | 409.3 | 114.2 | 141.3 | 137.7 | 122.3 | |
| n/a | 54.7 | 54.0 | 52.9 | 52.5 | 50.5 | 65.2 | 66.8 | 73.6 | |
| n/a | 23.6 | 23.6 | 23.6 | 29.3 | 29.3 | 59.8 | 59.8 | 59.8 | |
| n/a | 3,249.6 | 3,245.1 | 3,666.6 | 4,314.3 | 4,286.7 | 5,073.2 | 5,032.9 | 5,071.4 | |
| Growth | −0.1% | +13.0% | +17.7% | −0.6% | +18.3% | −0.8% | +0.8% | ||
| Liabilities | |||||||||
| n/a | 2,909.2 | 2,912.2 | 3,302.7 | 3,902.4 | 3,913.1 | 4,583.7 | 4,488.3 | 4,455.9 | |
| Equity | |||||||||
| n/a | 315.2 | 134.3 | 154.6 | 194.1 | 232.0 | 269.1 | 316.8 | 367.2 | |
| 323.9 | 340.4 | 332.9 | 363.9 | 411.9 | 373.6 | 489.5 | 544.6 | 615.5 | |
| Growth | +5.1% | −2.2% | +9.3% | +13.2% | −9.3% | +31.0% | +11.3% | +13.0% | |
| Per share and net cash | |||||||||
| n/a | n/a | 27.5 | 27.5 | 29.0 | 28.8 | 31.7 | 31.6 | 31.4 | |
| calc | n/a | n/a | 12.12 | 13.25 | 14.21 | 12.99 | 15.44 | 17.26 | 19.58 |
Lines marked calc are worked out here from filed figures; point at one for how.