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 | 132.7 | 130.6 | 137.9 | 134.5 | 141.4 | 143.0 | 162.3 | 166.3 | 191.9 | 194.7 |
| Growth | −1.6% | +5.6% | −2.5% | +5.2% | +1.1% | +13.5% | +2.5% | +15.4% | +1.5% | |
| Operating income | 40.3 | 37.8 | 37.1 | 35.5 | 37.4 | 33.2 | 47.3 | 39.2 | 53.2 | 54.4 |
| Net income | 22.7 | 22.8 | 32.5 | 33.9 | 38.4 | 36.5 | 42.4 | 31.5 | 44.4 | 42.8 |
| Growth | +0.3% | +42.3% | +4.4% | +13.4% | −4.9% | +16.1% | −25.7% | +40.7% | −3.4% | |
| EPS, diluted | 1.38 | 1.38 | 1.96 | 2.01 | 2.18 | 2.07 | 2.39 | 1.76 | 2.47 | 2.36 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 30.4% | 28.9% | 26.9% | 26.4% | 26.5% | 23.2% | 29.2% | 23.6% | 27.7% | 27.9% |
| Net margin | 17.1% | 17.5% | 23.5% | 25.2% | 27.2% | 25.6% | 26.1% | 19.0% | 23.1% | 22.0% |
| Free cash flow margin | n/a | n/a | n/a | n/a | −36.9% | −32.4% | −18.5% | −22.5% | −8.3% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 47.1 | 42.8 | 45.9 | 36.1 | 53.4 | 33.0 | 61.4 | 52.8 | 58.7 | 62.6 |
| Capital expenditure | n/a | n/a | n/a | n/a | −105.6 | −79.4 | −91.3 | −90.2 | −74.6 | n/a |
| Free cash flow | n/a | n/a | n/a | n/a | −52.3 | −46.4 | −30.0 | −37.4 | −15.9 | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.6 | −1.5 | n/a |
| Dividends paid | −13.1 | −14.0 | −14.9 | −16.2 | −18.2 | −19.4 | −20.8 | −22.4 | −23.4 | −24.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.9 | 4.9 | 3.7 | 2.2 | 4.5 | 3.5 | 3.8 | 2.4 | 4.2 | 2.8 |
| Total debt | 140.7 | 145.9 | 160.2 | 238.0 | 280.5 | 313.3 | 307.7 | 722.9 | 360.5 | 386.7 |
| Net cash (debt) | −136.8 | −141.0 | −156.5 | −235.7 | −276.0 | −309.7 | −303.9 | −720.5 | −356.3 | −383.9 |
| Shareholders’ equity | n/a | n/a | n/a | n/a | 346.2 | 367.7 | 400.3 | 423.0 | 445.3 | 494.0 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.81 | 0.85 | 0.77 | 1.71 | 0.81 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 30.4% | 28.9% | 26.9% | 26.4% | 26.5% | 23.2% | 29.2% | 23.6% | 27.7% | 27.9% | |
| 26.0% | 26.0% | 24.2% | 22.9% | 24.3% | 21.7% | 28.1% | 19.6% | 26.7% | 24.5% | |
| 17.1% | 17.5% | 23.5% | 25.2% | 27.2% | 25.6% | 26.1% | 19.0% | 23.1% | 22.0% | |
| n/a | n/a | n/a | n/a | −36.9% | −32.4% | −18.5% | −22.5% | −8.3% | n/a | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | 74.7% | 55.5% | 56.3% | 54.2% | 38.9% | n/a | |
| 34.0% | 32.7% | 2.8% | −10.2% | −12.0% | −17.7% | 7.1% | 3.2% | 13.5% | 10.1% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | 11.1% | 9.9% | 10.6% | 7.5% | 10.0% | 8.7% | |
| 3.7% | 3.4% | 4.2% | 3.7% | 3.9% | 3.6% | 3.9% | 2.6% | 3.5% | 3.1% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 0.81 | 0.85 | 0.77 | 1.71 | 0.81 | 0.78 | |
| 57.8% | 61.4% | 46.0% | 47.7% | 47.3% | 53.0% | 49.0% | 71.2% | 52.8% | 58.2% | |