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 | 161.6 | 168.1 | 168.6 | 185.3 | 159.3 | 155.3 | 175.2 | 197.2 | 209.8 | 262.9 |
| Growth | +4.0% | +0.3% | +9.9% | −14.0% | −2.5% | +12.8% | +12.6% | +6.4% | +25.3% | |
| Operating income | 84.0 | 85.1 | 152.2 | 81.9 | 95.6 | 54.8 | 99.1 | 185.5 | 199.4 | 204.7 |
| Net income | 85.1 | 87.3 | 155.0 | 80.9 | 95.3 | 55.9 | 100.0 | 89.7 | 91.0 | 118.0 |
| Growth | +2.6% | +77.4% | −47.8% | +17.8% | −41.4% | +79.1% | −10.3% | +1.5% | +29.6% | |
| EPS, diluted | 2.21 | 2.20 | 3.89 | 2.02 | 2.42 | 1.41 | 2.48 | 2.16 | 2.04 | 2.52 |
| Growth | −0.5% | +76.8% | −48.1% | +19.8% | −41.7% | +75.9% | −12.9% | −5.6% | +23.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 52.0% | 50.6% | 90.3% | 44.2% | 60.0% | 35.3% | 56.6% | 94.0% | 95.0% | 77.9% |
| Net margin | 52.7% | 52.0% | 91.9% | 43.6% | 59.8% | 36.0% | 57.1% | 45.5% | 43.4% | 44.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 105.7 | 105.3 | 115.5 | 122.5 | 116.1 | 91.2 | 105.6 | 104.5 | 125.9 | 136.0 |
| Buybacks | n/a | n/a | n/a | n/a | −18.0 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −84.6 | −90.2 | −90.4 | −90.9 | −90.3 | −90.5 | −91.5 | −94.8 | −100.5 | −107.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.0 | 5.2 | 2.7 | 4.2 | 7.8 | 5.2 | 10.4 | 20.3 | 9.4 | 14.4 |
| Total debt | 609.4 | 667.5 | 645.0 | 693.4 | 649.4 | 722.7 | 767.9 | 891.3 | 684.6 | 842.2 |
| Net cash (debt) | −601.4 | −662.3 | −642.4 | −689.1 | −641.6 | −717.6 | −757.5 | −871.0 | −675.2 | −827.8 |
| Shareholders’ equity | 740.0 | 755.2 | 825.5 | 776.9 | 767.4 | 736.7 | 828.4 | 881.3 | 960.6 | 1,075.0 |
| Debt to equity | 0.82 | 0.88 | 0.78 | 0.89 | 0.85 | 0.98 | 0.93 | 1.01 | 0.71 | 0.78 |
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 | ||||||||||
| 8.0 | 5.2 | 2.7 | 4.2 | 7.8 | 5.2 | 10.4 | 20.3 | 9.4 | 14.4 | |
| 1,394.9 | 1,465.6 | 1,513.6 | 1,514.2 | 1,459.5 | 1,504.8 | 1,656.1 | 1,855.1 | 1,786.1 | 2,062.1 | |
| Growth | +5.1% | +3.3% | +0.0% | −3.6% | +3.1% | +10.1% | +12.0% | −3.7% | +15.4% | |
| Liabilities | ||||||||||
| 609.4 | 667.5 | 645.0 | 693.4 | 649.4 | 722.7 | 767.9 | 891.3 | 684.6 | 842.2 | |
| calc | 609.4 | 667.5 | 645.0 | 693.4 | 649.4 | 722.7 | 767.9 | 891.3 | 684.6 | 842.2 |
| 654.8 | 706.9 | 680.6 | 728.8 | 683.7 | 759.7 | 805.8 | 938.8 | 733.1 | 899.7 | |
| Equity | ||||||||||
| 740.0 | 755.2 | 825.5 | 776.9 | 767.4 | 736.7 | 828.4 | 881.3 | 960.6 | 1,075.0 | |
| Growth | +2.0% | +9.3% | −5.9% | −1.2% | −4.0% | +12.4% | +6.4% | +9.0% | +11.9% | |
| Per share and net cash | ||||||||||
| calc | −601.4 | −662.3 | −642.4 | −689.1 | −641.6 | −717.6 | −757.5 | −871.0 | −675.2 | −827.8 |
| 39.2 | 39.6 | 39.7 | 39.8 | 39.2 | 39.4 | 41.3 | 43.0 | 45.5 | 48.5 | |
| calc | 18.87 | 19.08 | 20.82 | 19.54 | 19.56 | 18.71 | 20.08 | 20.48 | 21.11 | 22.17 |
Lines marked calc are worked out here from filed figures; point at one for how.