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 | 50.3 | 56.3 | 53.9 | 61.4 | 70.0 | 79.5 | 84.8 | 86.7 |
| Growth | +12.0% | −4.2% | +13.8% | +14.0% | +13.6% | +6.6% | +2.3% | |||
| Operating income | 45.3 | 57.2 | 54.9 | 65.4 | 42.6 | 57.0 | 128.6 | 145.1 | 149.5 | 134.8 |
| Net income | 31.2 | 38.5 | 46.3 | 53.7 | 34.8 | 47.6 | 101.3 | 113.4 | 117.2 | 106.8 |
| Growth | +23.5% | +20.2% | +16.1% | −35.3% | +36.8% | +113.0% | +11.9% | +3.4% | −8.9% | |
| EPS, diluted | 1.71 | 2.10 | 2.41 | 2.63 | 1.73 | 2.15 | 3.60 | 3.44 | 3.31 | 2.99 |
| Growth | +22.8% | +14.8% | +9.1% | −34.2% | +24.3% | +67.4% | −4.4% | −3.8% | −9.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | 109.3% | 116.1% | 79.1% | 92.8% | 183.9% | 182.5% | 176.3% | 155.4% |
| Net margin | n/a | n/a | 92.0% | 95.4% | 64.5% | 77.5% | 144.8% | 142.6% | 138.3% | 123.1% |
| Free cash flow margin | n/a | n/a | 140.7% | 114.3% | 150.5% | 244.0% | 161.7% | 163.8% | 160.9% | 148.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 60.7 | 61.0 | 75.2 | 67.2 | 85.5 | 156.4 | 119.8 | 143.6 | 143.2 | 134.7 |
| Capital expenditure | −5.4 | −4.9 | −4.5 | −2.8 | −4.3 | −6.7 | −6.8 | −13.5 | −6.8 | −6.0 |
| Free cash flow | 55.2 | 56.2 | 70.7 | 64.3 | 81.2 | 149.7 | 113.1 | 130.2 | 136.4 | 128.7 |
| Growth | +1.7% | +25.9% | −9.0% | +26.2% | +84.4% | −24.5% | +15.1% | +4.7% | −5.6% | |
| Buybacks | −5.0 | 0.0 | 0.0 | −0.8 | −29.3 | 0.0 | −7.4 | −3.0 | −3.0 | −0.8 |
| Dividends paid | −11.2 | −14.7 | −20.9 | −25.9 | −27.1 | −31.0 | −42.4 | −52.1 | −56.3 | −58.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 66.1 | 72.2 | 77.6 | 115.2 | 152.1 | 415.7 | 154.0 | 426.7 | 217.7 | 189.0 |
| Total debt | 145.2 | 144.0 | 109.6 | 83.1 | 110.6 | 99.5 | 101.1 | 216.2 | 238.1 | 204.1 |
| Net cash (debt) | −79.0 | −71.8 | −32.0 | 32.1 | 41.5 | 316.3 | 52.9 | 210.5 | −20.4 | −15.2 |
| Shareholders’ equity | 435.3 | 458.6 | 520.1 | 594.4 | 575.7 | 845.0 | 785.3 | 1,053.5 | 1,111.6 | 1,206.6 |
| Debt to equity | 0.33 | 0.31 | 0.21 | 0.14 | 0.19 | 0.12 | 0.13 | 0.21 | 0.21 | 0.17 |
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 | ||||||||||
| 66.1 | 72.2 | 77.6 | 115.2 | 152.1 | 415.7 | 154.0 | 426.7 | 217.7 | 189.0 | |
| 53.6 | 52.5 | 56.5 | 61.8 | 60.1 | 89.3 | 82.9 | 103.9 | 103.7 | 100.5 | |
| 132.6 | 133.1 | 151.2 | 165.7 | 171.3 | 264.2 | 292.4 | 362.2 | 363.2 | 363.2 | |
| 3,432.3 | 3,581.7 | 3,991.5 | 4,354.2 | 4,760.8 | 7,063.5 | 7,207.3 | 9,157.4 | 9,254.2 | 9,649.6 | |
| Growth | +4.4% | +11.4% | +9.1% | +9.3% | +48.4% | +2.0% | +27.1% | +1.1% | +4.3% | |
| Liabilities | ||||||||||
| 145.2 | 144.0 | 109.6 | 83.1 | 110.6 | 99.5 | 101.1 | 216.2 | 238.1 | 204.1 | |
| calc | 145.2 | 144.0 | 109.6 | 83.1 | 110.6 | 99.5 | 101.1 | 216.2 | 238.1 | 204.1 |
| 2,997.1 | 3,123.1 | 3,471.3 | 3,759.8 | 4,185.1 | 6,218.5 | 6,422.0 | 8,103.8 | 8,142.7 | 8,443.0 | |
| Equity | ||||||||||
| 110.3 | 134.4 | 160.3 | 187.1 | 190.7 | 207.1 | 265.9 | 327.2 | 388.1 | 436.7 | |
| 435.3 | 458.6 | 520.1 | 594.4 | 575.7 | 845.0 | 785.3 | 1,053.5 | 1,111.6 | 1,206.6 | |
| Growth | +5.4% | +13.4% | +14.3% | −3.1% | +46.8% | −7.1% | +34.2% | +5.5% | +8.5% | |
| Per share and net cash | ||||||||||
| calc | −79.0 | −71.8 | −32.0 | 32.1 | 41.5 | 316.3 | 52.9 | 210.5 | −20.4 | −15.2 |
| 18.3 | 18.4 | 19.7 | 20.7 | 28.4 | 28.3 | 28.5 | 35.5 | 35.7 | 35.9 | |
| calc | 23.83 | 24.99 | 26.43 | 28.66 | 20.24 | 29.81 | 27.58 | 29.68 | 31.16 | 33.59 |
Lines marked calc are worked out here from filed figures; point at one for how.