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 | 27.1 | 26.0 | 24.0 | 29.1 | 31.6 | 32.9 | 32.0 | 32.1 |
| Growth | −4.3% | −7.4% | +21.1% | +8.7% | +4.0% | −2.8% | +0.3% | |||
| Net income | 22.8 | 20.5 | 39.8 | 46.4 | 56.2 | 62.9 | 63.4 | 59.1 | 66.8 | 68.5 |
| Growth | −10.1% | +94.6% | +16.6% | +20.9% | +12.0% | +0.7% | −6.8% | +13.1% | +2.6% | |
| EPS, diluted | 1.05 | 0.95 | 1.68 | 2.00 | 2.53 | 2.88 | 2.97 | 2.79 | 3.16 | 3.27 |
| Growth | −9.5% | +76.8% | +19.0% | +26.5% | +13.8% | +3.1% | −6.1% | +13.3% | +3.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 146.9% | 178.9% | 233.7% | 216.1% | 200.2% | 179.5% | 208.9% | 213.7% |
| Free cash flow margin | n/a | n/a | 151.4% | 113.9% | 226.0% | 358.5% | 281.1% | 211.4% | 172.6% | 218.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 23.7 | 38.6 | 44.9 | 34.5 | 58.7 | 110.2 | 94.6 | 75.6 | 63.2 | 76.7 |
| Capital expenditure | −3.5 | −4.2 | −3.9 | −4.9 | −4.4 | −5.8 | −5.7 | −6.0 | −8.0 | −6.5 |
| Free cash flow | 20.2 | 34.4 | 41.1 | 29.6 | 54.3 | 104.3 | 89.0 | 69.6 | 55.2 | 70.2 |
| Growth | +69.7% | +19.5% | −28.0% | +83.7% | +92.1% | −14.7% | −21.8% | −20.6% | +27.1% | |
| Buybacks | −16.9 | 0.0 | −12.7 | −26.3 | −14.2 | −17.3 | −4.0 | −5.2 | 0.0 | −12.4 |
| Dividends paid | −7.3 | −9.0 | −14.1 | −16.6 | −17.6 | −18.2 | −18.6 | −19.3 | −20.0 | −21.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 83.2 | 54.7 | 70.2 | 65.3 | 118.7 | 109.5 | 74.4 | 169.8 | 119.9 | 138.4 |
| Shareholders’ equity | 249.3 | 264.9 | 339.0 | 350.2 | 389.5 | 398.5 | 347.6 | 404.4 | 454.7 | 503.0 |
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 | ||||||||||
| 83.2 | 54.7 | 70.2 | 65.3 | 118.7 | 109.5 | 74.4 | 169.8 | 119.9 | 138.4 | |
| 40.2 | 39.1 | 38.8 | 38.4 | 36.1 | 36.4 | 35.9 | 35.5 | 37.5 | 39.0 | |
| n/a | 0.0 | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 | |
| 2,549.0 | 2,789.4 | 3,353.3 | 3,564.7 | 4,204.0 | 4,704.7 | 4,999.8 | 5,263.7 | 5,338.1 | 5,505.7 | |
| Growth | +9.4% | +20.2% | +6.3% | +17.9% | +11.9% | +6.3% | +5.3% | +1.4% | +3.1% | |
| Liabilities | ||||||||||
| 2,300.0 | 2,524.4 | 3,014.3 | 3,214.5 | 3,814.5 | 4,306.3 | 4,652.2 | 4,859.3 | 4,883.4 | 5,002.8 | |
| Equity | ||||||||||
| −65.7 | −54.1 | −28.3 | 1.6 | 40.1 | 74.6 | 119.4 | 159.1 | 205.9 | 252.8 | |
| 249.3 | 264.9 | 339.0 | 350.2 | 389.5 | 398.5 | 347.6 | 404.4 | 454.7 | 503.0 | |
| Growth | +6.3% | +28.0% | +3.3% | +11.2% | +2.3% | −12.8% | +16.4% | +12.4% | +10.6% | |
| Per share and net cash | ||||||||||
| 21.3 | 21.3 | 23.6 | 22.5 | 21.9 | 21.2 | 21.1 | 20.8 | 20.9 | 20.5 | |
| calc | 11.73 | 12.42 | 14.38 | 15.58 | 17.82 | 18.82 | 16.50 | 19.41 | 21.76 | 24.48 |
Lines marked calc are worked out here from filed figures; point at one for how.