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 | 5.2 | 5.4 | 5.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +3.9% | +5.0% | ||||||||
| Net income | 13.8 | 13.2 | 14.0 | 13.0 | 10.9 | 19.5 | 22.2 | 18.2 | 13.9 | 18.9 |
| Growth | −4.1% | +5.9% | −7.1% | −16.4% | +79.1% | +14.0% | −18.3% | −23.5% | +36.2% | |
| EPS, diluted | 1.73 | 1.65 | 1.74 | 1.61 | 1.34 | 2.45 | 2.91 | 2.40 | 1.86 | 2.56 |
| Growth | −4.6% | +5.5% | −7.5% | −16.8% | +82.8% | +18.8% | −17.5% | −22.5% | +37.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 266.1% | 245.8% | 247.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 317.0% | 327.4% | 347.6% | n/a | 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 | 20.2 | 19.7 | 22.0 | 23.3 | 22.0 | 25.5 | 26.9 | 24.2 | 19.6 | 26.8 |
| Capital expenditure | −3.8 | −2.0 | −2.3 | −1.3 | −1.5 | −1.6 | −3.2 | −4.1 | −2.1 | −3.5 |
| Free cash flow | 16.4 | 17.6 | 19.7 | 22.0 | 20.5 | 23.9 | 23.7 | 20.1 | 17.5 | 23.3 |
| Growth | +7.3% | +11.5% | +11.8% | −6.8% | +16.7% | −0.9% | −15.0% | −12.9% | +33.1% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −3.4 | −3.1 | −4.7 |
| Dividends paid | −7.6 | −8.0 | −8.2 | −8.3 | −8.5 | −8.4 | −8.1 | −8.2 | −8.1 | −8.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.9 | 30.8 | 73.5 | 60.6 | 246.6 | 105.3 | 38.9 | 33.7 | 24.5 | 26.0 |
| Shareholders’ equity | 187.9 | 194.9 | 195.5 | 210.2 | 218.6 | 211.0 | 186.2 | 202.4 | 210.3 | 231.4 |
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 | ||||||||||
| 20.2 | 19.7 | 22.0 | 23.3 | 22.0 | 25.5 | 26.9 | 24.2 | 19.6 | 26.8 | |
| Growth | −2.8% | +11.7% | +6.1% | −5.6% | +15.9% | +5.4% | −10.1% | −18.8% | +36.6% | |
| Investment | ||||||||||
| −3.8 | −2.0 | −2.3 | −1.3 | −1.5 | −1.6 | −3.2 | −4.1 | −2.1 | −3.5 | |
| calc | 16.4 | 17.6 | 19.7 | 22.0 | 20.5 | 23.9 | 23.7 | 20.1 | 17.5 | 23.3 |
| Growth | +7.3% | +11.5% | +11.8% | −6.8% | +16.7% | −0.9% | −15.0% | −12.9% | +33.1% | |
| calc | 2.05 | 2.19 | 2.44 | 2.71 | 2.53 | 3.00 | 3.10 | 2.66 | 2.34 | 3.16 |
| −69.9 | −81.7 | 6.5 | 15.5 | 45.1 | −229.6 | −106.2 | −26.2 | −37.9 | −115.9 | |
| Financing | ||||||||||
| 51.0 | 70.0 | 14.1 | −51.7 | 118.9 | 62.8 | 12.9 | −3.2 | 9.1 | 90.6 | |
| −7.6 | −8.0 | −8.2 | −8.3 | −8.5 | −8.4 | −8.1 | −8.2 | −8.1 | −8.1 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −3.4 | −3.1 | −4.7 | |
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.