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 | n/a | n/a | 32.4 | 35.8 | 37.7 | 46.9 | 46.2 | 47.2 |
| Growth | +10.5% | +5.3% | +24.6% | −1.6% | +2.1% | |||||
| Net income | 23.1 | 14.6 | 61.5 | 80.4 | 88.6 | 93.6 | 71.3 | 142.0 | 118.8 | 109.6 |
| Growth | −36.8% | +321.5% | +30.8% | +10.2% | +5.7% | −23.9% | +99.3% | −16.4% | −7.8% | |
| EPS, diluted | 0.79 | 0.53 | 1.95 | 2.55 | 2.85 | 3.01 | 2.18 | 3.72 | 3.08 | 2.85 |
| Growth | −32.9% | +267.9% | +30.8% | +11.8% | +5.6% | −27.6% | +70.6% | −17.2% | −7.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | 273.8% | 261.8% | 189.3% | 302.7% | 257.3% | 232.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.9 | 58.1 | 73.6 | 44.2 | −6.2 | 179.5 | 214.6 | 166.9 | 155.3 | 162.4 |
| Buybacks | −93.6 | n/a | n/a | n/a | −19.5 | −36.4 | n/a | n/a | n/a | −15.2 |
| Dividends paid | −6.4 | −9.4 | −16.6 | −23.5 | −24.8 | −26.9 | −30.4 | −39.6 | −42.9 | −46.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 152.7 | 257.4 | 109.6 | 110.2 | 605.6 | 845.7 | 195.5 | 190.8 | 127.8 | 417.1 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 39.5 | 53.9 | 54.2 | 54.5 | 54.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 806.2 | 141.6 | 136.6 | 73.3 | 362.5 |
| Shareholders’ equity | 536.2 | 532.4 | 695.0 | 766.9 | 820.7 | 840.1 | 1,092.2 | 1,212.8 | 1,305.1 | 1,385.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 |
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 | ||||||||||
| 152.7 | 257.4 | 109.6 | 110.2 | 605.6 | 845.7 | 195.5 | 190.8 | 127.8 | 417.1 | |
| 95.7 | 93.7 | 110.0 | 112.2 | 107.0 | 96.7 | 136.1 | 162.7 | 196.8 | 214.6 | |
| 59.6 | 59.6 | 115.0 | 115.0 | 115.0 | 115.0 | 279.1 | 306.0 | 306.0 | 306.0 | |
| 4,573.0 | 4,843.5 | 5,676.7 | 5,895.5 | 6,660.0 | 7,214.0 | 9,573.2 | 9,951.1 | 9,807.7 | 9,883.5 | |
| Growth | +5.9% | +17.2% | +3.9% | +13.0% | +8.3% | +32.7% | +3.9% | −1.4% | +0.8% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 39.5 | 53.9 | 54.2 | 54.5 | 54.5 | |
| calc | n/a | n/a | n/a | n/a | n/a | 39.5 | 53.9 | 54.2 | 54.5 | 54.5 |
| 4,036.9 | 4,311.1 | 4,981.7 | 5,128.6 | 5,839.3 | 6,373.9 | 8,481.0 | 8,738.3 | 8,502.6 | 8,498.4 | |
| Equity | ||||||||||
| 55.5 | 60.8 | 107.0 | 164.1 | 223.2 | 289.9 | 330.7 | 433.1 | 508.9 | 572.5 | |
| 536.2 | 532.4 | 695.0 | 766.9 | 820.7 | 840.1 | 1,092.2 | 1,212.8 | 1,305.1 | 1,385.1 | |
| Growth | −0.7% | +30.5% | +10.3% | +7.0% | +2.4% | +30.0% | +11.0% | +7.6% | +6.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 806.2 | 141.6 | 136.6 | 73.3 | 362.5 |
| 26.4 | 26.9 | 30.8 | 31.2 | 30.6 | 30.0 | 37.6 | 37.8 | 38.1 | 37.8 | |
| calc | 20.32 | 19.81 | 22.59 | 24.60 | 26.79 | 28.04 | 29.04 | 32.10 | 34.29 | 36.67 |
Lines marked calc are worked out here from filed figures; point at one for how.