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 | 923.6 | 963.9 | 980.3 | 996.4 | 1,028.2 | 1,074.3 | 1,085.7 | 1,141.5 | 1,307.4 | 1,517.8 |
| Growth | +4.4% | +1.7% | +1.6% | +3.2% | +4.5% | +1.1% | +5.1% | +14.5% | +16.1% | |
| Operating income | 60.5 | 54.1 | 56.1 | 49.0 | 48.2 | 50.9 | 31.9 | 57.5 | 89.9 | 128.4 |
| Net income | 50.5 | 56.2 | 59.0 | 68.2 | 41.9 | 138.6 | 22.4 | 66.8 | 101.9 | 120.0 |
| Growth | +11.2% | +4.9% | +15.7% | −38.6% | +231.0% | −83.8% | +197.6% | +52.6% | +17.7% | |
| EPS, diluted | 3.32 | 3.69 | 3.87 | 4.44 | 2.72 | 8.99 | 1.45 | 4.34 | 6.53 | 7.67 |
| Growth | +11.1% | +4.9% | +14.7% | −38.7% | +230.5% | −83.9% | +199.3% | +50.5% | +17.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.6% | 5.6% | 5.7% | 4.9% | 4.7% | 4.7% | 2.9% | 5.0% | 6.9% | 8.5% |
| Net margin | 5.5% | 5.8% | 6.0% | 6.8% | 4.1% | 12.9% | 2.1% | 5.9% | 7.8% | 7.9% |
| Free cash flow margin | 3.1% | 6.4% | 7.0% | 7.4% | 17.6% | 2.1% | −2.0% | 7.3% | 6.1% | 9.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 90.9 | 94.5 | 98.4 | 100.1 | 203.3 | 62.4 | 8.7 | 111.2 | 107.3 | 185.1 |
| Capital expenditure | −62.6 | −32.3 | −29.8 | −26.4 | −21.9 | −39.4 | −30.2 | −27.9 | −27.6 | −36.4 |
| Free cash flow | 28.3 | 62.1 | 68.7 | 73.7 | 181.4 | 23.0 | −21.5 | 83.3 | 79.7 | 148.6 |
| Growth | +119.6% | +10.5% | +7.3% | +146.1% | −87.3% | −193.3% | −4.3% | +86.5% | ||
| Buybacks | −8.2 | 0.0 | −0.9 | −0.9 | −0.1 | −0.8 | −9.9 | −2.5 | −13.5 | −14.7 |
| Dividends paid | −25.8 | −28.2 | −29.8 | −31.2 | −31.9 | −32.0 | −34.6 | −35.6 | −37.0 | −38.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 26.3 | 59.1 | 43.2 | 50.3 | 147.1 | 107.6 | 58.7 | 107.1 | 76.1 | 92.8 |
| Total debt | 120.0 | 100.0 | 55.0 | 10.0 | 0.0 | n/a | n/a | 0.0 | 137.0 | 40.0 |
| Net cash (debt) | −93.7 | −40.9 | −11.8 | 40.3 | 147.1 | n/a | n/a | 107.1 | −60.9 | 52.8 |
| Shareholders’ equity | 669.6 | 702.7 | 733.3 | 778.6 | 795.2 | 903.0 | 874.3 | 908.8 | 980.2 | 1,068.8 |
| Debt to equity | 0.18 | 0.14 | 0.08 | 0.01 | 0.00 | n/a | n/a | 0.00 | 0.14 | 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 | ||||||||||
| 26.3 | 59.1 | 43.2 | 50.3 | 147.1 | 107.6 | 58.7 | 107.1 | 76.1 | 92.8 | |
| 82.5 | 86.8 | 97.3 | 93.0 | 89.7 | 96.1 | 100.0 | 108.5 | 135.3 | 139.0 | |
| 7.5 | 7.2 | 7.5 | 7.4 | 8.8 | 8.6 | 7.1 | 7.4 | 9.0 | 7.8 | |
| 559.6 | 549.3 | 534.7 | 535.4 | 520.3 | 521.0 | 506.5 | 493.3 | 684.3 | 673.8 | |
| 17.6 | 17.6 | 21.0 | 21.0 | 21.3 | 168.3 | 168.3 | 168.3 | 170.5 | 170.5 | |
| 1,087.4 | 1,096.5 | 1,080.9 | 1,286.6 | 1,362.1 | 1,403.4 | 1,275.5 | 1,310.8 | 1,524.4 | 1,526.4 | |
| Growth | +0.8% | −1.4% | +19.0% | +5.9% | +3.0% | −9.1% | +2.8% | +16.3% | +0.1% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.0 | 10.0 | 0.0 | n/a | n/a | 0.0 | 7.5 | 7.5 | |
| 120.0 | 100.0 | 55.0 | 0.0 | n/a | n/a | n/a | 0.0 | 129.5 | 32.5 | |
| calc | 120.0 | 100.0 | 55.0 | 10.0 | 0.0 | n/a | n/a | 0.0 | 137.0 | 40.0 |
| 417.8 | 393.1 | 346.5 | 507.6 | 563.9 | 494.9 | 397.9 | 400.3 | 541.3 | 451.9 | |
| Equity | ||||||||||
| 391.9 | 419.4 | 516.4 | 553.1 | 563.0 | 669.1 | 656.7 | 687.6 | 752.2 | 833.0 | |
| 669.6 | 702.7 | 733.3 | 778.6 | 795.2 | 903.0 | 874.3 | 908.8 | 980.2 | 1,068.8 | |
| Growth | +4.9% | +4.3% | +6.2% | +2.1% | +13.6% | −3.2% | +3.9% | +7.9% | +9.0% | |
| Per share and net cash | ||||||||||
| calc | −93.7 | −40.9 | −11.8 | 40.3 | 147.1 | n/a | n/a | 107.1 | −60.9 | 52.8 |
| 15.2 | 15.2 | 15.3 | 15.3 | 15.4 | 15.5 | 15.4 | 15.4 | 15.5 | 15.5 | |
| calc | 44.16 | 46.20 | 48.07 | 50.78 | 51.74 | 58.44 | 56.93 | 59.20 | 63.44 | 68.79 |
Lines marked calc are worked out here from filed figures; point at one for how.