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 | 0.9 | 1.0 | 1.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +8.4% | −2.1% | ||||||||
| Net income | 52.1 | 57.3 | 80.4 | 87.0 | 84.3 | 95.7 | 103.8 | 93.8 | 93.5 | 103.4 |
| Growth | +10.1% | +40.3% | +8.3% | −3.1% | +13.5% | +8.4% | −9.7% | −0.3% | +10.6% | |
| EPS, diluted | 2.05 | 2.23 | 3.13 | 3.38 | 3.30 | 3.74 | 4.04 | 3.65 | 3.63 | 4.01 |
| Growth | +8.8% | +40.4% | +8.0% | −2.4% | +13.3% | +8.0% | −9.7% | −0.5% | +10.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 5,612.5% | 5,698.8% | 8,163.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 5,643.8% | 6,725.6% | 9,848.4% | 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 | 62.2 | 77.2 | 105.0 | 100.0 | 87.2 | 113.8 | 169.3 | 114.0 | 102.5 | 114.9 |
| Capital expenditure | −9.8 | −9.6 | −8.0 | −8.0 | −5.7 | −6.2 | −4.8 | −6.0 | −8.6 | −11.1 |
| Free cash flow | 52.4 | 67.7 | 97.0 | 92.0 | 81.5 | 107.6 | 164.5 | 108.0 | 93.9 | 103.8 |
| Growth | +29.2% | +43.4% | −5.1% | −11.4% | +32.0% | +52.9% | −34.4% | −13.1% | +10.6% | |
| Buybacks | −0.5 | −0.5 | −0.5 | −0.5 | −10.5 | −0.6 | −0.6 | −0.6 | −0.6 | −20.4 |
| Dividends paid | −18.2 | −21.4 | −25.3 | −29.6 | −30.6 | −34.6 | −40.8 | −47.1 | −49.3 | −51.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 167.3 | 176.2 | 216.9 | 99.4 | 249.9 | 683.2 | 130.3 | 151.8 | 168.2 | 141.3 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 75.0 | 297.0 | 50.0 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 608.2 | −166.7 | 101.8 | n/a | n/a |
| Shareholders’ equity | 427.0 | 468.6 | 521.6 | 598.0 | 657.1 | 704.8 | 568.8 | 649.7 | 683.8 | 762.4 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.11 | 0.52 | 0.08 | n/a | n/a |
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 | ||||||||||
| 62.2 | 77.2 | 105.0 | 100.0 | 87.2 | 113.8 | 169.3 | 114.0 | 102.5 | 114.9 | |
| Growth | +24.2% | +35.9% | −4.7% | −12.8% | +30.4% | +48.8% | −32.7% | −10.1% | +12.1% | |
| Investment | ||||||||||
| −9.8 | −9.6 | −8.0 | −8.0 | −5.7 | −6.2 | −4.8 | −6.0 | −8.6 | −11.1 | |
| calc | 52.4 | 67.7 | 97.0 | 92.0 | 81.5 | 107.6 | 164.5 | 108.0 | 93.9 | 103.8 |
| Growth | +29.2% | +43.4% | −5.1% | −11.4% | +32.0% | +52.9% | −34.4% | −13.1% | +10.6% | |
| calc | 2.06 | 2.64 | 3.77 | 3.57 | 3.19 | 4.20 | 6.40 | 4.20 | 3.64 | 4.02 |
| −442.4 | −396.1 | −166.4 | −168.7 | −712.0 | −331.5 | −626.5 | −54.9 | −164.2 | −325.4 | |
| Financing | ||||||||||
| 466.9 | 327.7 | 102.2 | −48.9 | 775.3 | 651.1 | −95.8 | −37.5 | 78.1 | 183.6 | |
| −18.2 | −21.4 | −25.3 | −29.6 | −30.6 | −34.6 | −40.8 | −47.1 | −49.3 | −51.4 | |
| −0.5 | −0.5 | −0.5 | −0.5 | −10.5 | −0.6 | −0.6 | −0.6 | −0.6 | −20.4 | |
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.